清单概预算表

清单概预算表,,,,,,,,,,,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第1页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,1,A-A1-4F,,,,,,,,,,,

1,020102002019,浴厕地面300*300mm地磁砖,m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

,1-48换,块料面层地砖砂浆粘贴每块面积(0.09m2以内),m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

2,020604003004,黑金石大理石门槛,m2,0.16,1076.31,172.21,30.19,1008,25.38,12.69,,,

,8-75换,石材装饰线石材线条粘贴宽度(150mm以外),m,1.6,107.63,172.21,3.02,100.8,2.54,1.27,,,

3,020506001040,客厅卧室墙面乳胶漆象牙色不加白,m2,66.86,33.92,2267.89,10.78,4.92,16.32,1.9,,,

,3-106换,内墙装修涂料及裱糊面层乳胶漆高级,m2,66.86,7.49,500.78,2.12,4.92,0.26,0.19,,,

,3-122换,内墙装修涂料及裱糊面层整体裱糊壁布,m2,66.86,9.97,666.59,4.41,,4.68,0.88,,,

,3-87换,内墙装修抹灰粉刷石膏混凝土、砌块墙,m2,66.86,9.43,630.49,3.29,,5.53,0.61,,,

,3-120换,内墙装修涂料及裱糊面层耐水腻子石膏面,m2,66.86,7.03,470.03,0.96,,5.85,0.22,,,

4,020209001010,卧室不锈钢玻璃隔断,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

,4-35,玻璃隔断不锈钢框全钢化玻璃,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

5,020204003010,A厕300*600mm墙磁砖,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

,3-135换,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以外不勾缝,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

6,020204003012,厨房300*600mm墙磁砖,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

,3-135换,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以外不勾缝,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

7,020201001007,厨房厨具后抹灰,m2,9.78,10.17,99.46,6.78,,3.05,0.34,,,

,3-126,内墙装修块料面层块料底层抹灰混凝土、砌块,m2,9.78,10.17,99.46,6.78,,3.05,0.34,,,

8,020201001008,固定柜后抹灰,m2,5.69,10.17,57.87,6.78,,3.05,0.34,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第2页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,3-126,内墙装修块料面层块料底层抹灰混凝土、砌块,m2,5.69,10.17,57.87,6.78,,3.05,0.34,,,

9,020603009007,A厕镜子,m2,1.62,142.41,230.7,15.97,51.83,70.3,4.3,,,

,10-79换,其它项目镜子,m2,1.44,100.69,144.99,5.71,21.4,70.69,2.89,,,

,3-165换,内墙装修内护墙衬板大芯板,m2,1.62,43.68,70.76,9.1,32.81,0.48,1.29,,,

,3-193,内墙装修内护墙面层喷砂玻璃胶合板上,m2,0.18,83.03,14.95,16.18,,62.87,3.98,,,

,8-19,木装饰线镜框线宽度(40mm以外),m,,,,1.5,,8.59,1.75,,,

10,020603001007,A厕灰姑娘台板,m2,1.08,1901.77,2053.91,133.44,1681.33,73.34,13.65,,,

,10-63换,其它项目大理石洗漱台带下柜,m,1.8,1104.32,1987.78,56.03,1008.8,32.17,7.32,,,

,11-97,"木材面油漆润油粉,刮腻子,调和漆一遍,磁漆,磨退零星木材面油漆",m2,3.402,19.44,66.13,12.72,,6.26,0.46,,,

11,020409003004,灰姑娘大理石窗台板,m2,0.3,402.17,120.65,22.63,353.5,19.07,6.97,,,

,6-122换,其它项目窗台板大理石带铁活,m2,0.3,402.16,120.65,22.63,353.5,19.08,6.95,,,

12,020604002014,厕所天花20mm宽木线,m,10.72,10.43,111.81,1.93,,6.79,1.71,,,

,8-5,木装饰线平线天棚宽度(60mm以内),m,10.72,9.22,98.84,1.07,,6.47,1.68,,,

,11-14,"木材面油漆底油一遍,调合漆二遍黑板框,生活园地,挂镜线,木压条,窗帘杆",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

13,020604002015,厕所天花20*24mm木线,m,10.72,11.7,125.42,1.9,,8.05,1.75,,,

,8-7,木装饰线角线天棚宽度(60mm以内),m,10.72,10.49,112.45,1.04,,7.73,1.72,,,

,11-14,"木材面油漆底油一遍,调合漆二遍黑板框,生活园地,挂镜线,木压条,窗帘杆",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

14,020302001039,A厕天棚防水石膏板吊顶,m2,6.59,91.24,601.28,18.43,30.53,39.15,3.13,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第3页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,6.59,45.42,299.32,7.81,,35.19,2.42,,,

,2-69换,天棚面层防水石膏板安装在U型龙骨,m2,6.59,26.18,172.53,5.1,20.4,0.28,0.4,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,6.59,7.25,47.78,3.42,,3.65,0.18,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,6.59,12.39,81.65,2.1,10.13,0.03,0.13,,,

15,020302001041,客厅、卧室天棚石膏板吊顶标高2.35m,m2,20.14,202.1,4070.2,113.89,27.39,56.4,4.41,,,

,2-6换,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,20.14,118.5,2386.59,80.89,,35.19,2.42,,,

,2-13换,U型轻钢龙骨立面封板龙骨,m2,13.42,25.15,337.51,11.8,,12.82,0.53,,,

,2-69换,天棚面层纸面石膏板安装在U型龙骨,m2,33.56,15.98,536.29,5.1,10.2,0.28,0.4,,,

,2-61,天棚面层纤维板不穿孔带压条,m2,,,,3.56,,12.54,0.45,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,33.56,7.6,255.06,4.47,,2.86,0.27,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,33.56,7.25,243.31,3.42,,3.65,0.18,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,33.56,9.28,311.44,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

16,020302001055,客厅、卧室天棚石膏板吊顶标高2.45m,m2,5.29,85.53,452.44,22.9,16.44,42.79,3.4,,,

,2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,5.29,45.42,240.27,7.81,,35.19,2.42,,,

,2-69换,天棚面层纸面石膏板安装在U型龙骨,m2,5.29,15.98,84.53,5.1,10.2,0.28,0.4,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第4页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,2-61,天棚面层纤维板不穿孔带压条,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,5.29,7.25,38.35,3.42,,3.65,0.18,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,5.29,7.6,40.2,4.47,,2.86,0.27,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,5.29,9.28,49.09,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

17,020302001042,客厅、卧室天棚石膏板吊顶标高2.75m,m2,9.99,40.11,400.7,15.09,16.44,7.6,0.98,,,

,2-69换,天棚面层纸面石膏板安装在U型龙骨,m2,9.99,15.98,159.64,5.1,10.2,0.28,0.4,,,

,2-61,天棚面层纤维板不穿孔带压条,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,9.99,7.25,72.43,3.42,,3.65,0.18,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,9.99,7.6,75.92,4.47,,2.86,0.27,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,9.99,9.28,92.71,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

18,020302001043,客厅、卧室天棚板底涂料标高2.85m,m2,9.32,23.06,214.92,9.53,6.24,6.74,0.55,,,

,2-105,天棚面层装饰耐水腻子抹灰面,m2,9.32,6.18,57.6,2.96,,3.07,0.15,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,9.32,7.6,70.83,4.47,,2.86,0.27,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,9.32,9.28,86.49,2.1,6.24,0.81,0.13,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第5页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

19,020401003013,不锈钢框直纹玻璃推拉门D1,m2,2.07,1030.36,2132.85,31.04,980.53,9.16,9.63,,,

,6-29换,铝合金门窗推拉门全玻璃,m2,2.07,1004.2,2078.69,26.52,960,8.79,8.89,,,

,6-102换,特殊五金门锁执手锁,个,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

20,020401003014,不锈钢框清玻璃推拉门D2,m2,1.84,1033.64,1901.89,31.61,983.1,9.2,9.72,,,

,6-29换,铝合金门窗推拉门全玻璃,m2,1.84,1004.2,1847.73,26.52,960,8.79,8.89,,,

,6-102换,特殊五金门锁执手锁,个,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

21,020401003015,面贴木皮平开门D3,m2,1.68,499.41,839.01,44.51,400,40.41,14.51,,,

,6-14换,木门窗贴面装饰门不带门框,m2,1.68,430.22,722.77,11.96,400,5.56,12.7,,,

,11-27,"木材面油漆润油粉一遍,刮腻子,刷底油,刷油色,清漆二遍单层木门,窗",m2,1.68,20.89,35.1,14.55,,5.85,0.49,,,

,6-113,其它项目门窗后塞口水泥砂浆,m2,1.68,4.28,7.19,3.52,,0.66,0.1,,,

,6-124,其它项目筒子板硬木,m2,0.5,99.33,49.67,12.79,,83.59,2.95,,,

,11-131,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退窗台板,筒子板,盖板",m2,0.5,48.55,24.28,35.82,,11.62,1.11,,,

22,020401003016,D3门执手门锁,把,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

,6-102换,特殊五金门锁执手锁,个,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

23,020402006004,户门后塞口,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

,6-113,其它项目门窗后塞口水泥砂浆,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

24,020401005004,白橡木皮管井门,m2,1.38,551.31,760.81,82.59,400,47.11,21.61,,,

,6-13换,木门窗贴面装饰门带门框,m2,1.38,451.27,622.75,22.55,400,9.53,19.19,,,

,11-127,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退单层木门,窗",m2,1.38,100.04,138.06,60.04,,37.58,2.42,,,

25,020601002006,固定衣柜1280*2250*800洗衣机A1-07-05,套,1,9063.46,9063.46,565,8424,,74.46,,,

,10-40换,其它项目靠墙衣架1400*960*450,个,2,4531.73,9063.46,282.5,4212,,37.23,,,

26,020408001004,窗帘盒,m,8.4,83.49,701.28,30.2,,49.15,4.14,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第6页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,6-136,其它项目明窗帘盒大芯板双轨,m,8.4,62.87,528.11,14.98,,44.22,3.67,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,3.36,51.54,173.17,38.04,,12.32,1.18,,,

27,020603005004,毛巾杆,个,1,19.61,19.61,11.64,,5.26,2.71,,,

,10-47,其它项目不锈钢帘子杆,m,1,19.61,19.61,11.64,,5.26,2.71,,,

28,020603006004,毛巾环,个,1,13.3,13.3,11.02,,1.4,0.88,,,

,10-51,其它项目毛巾环不锈钢,m,1,13.3,13.3,11.02,,1.4,0.88,,,

29,020603002004,浴巾架,个,1,19.4,19.4,11.62,,5.13,2.65,,,

,10-55,其它项目浴巾架不锈钢,套,1,19.4,19.4,11.62,,5.13,2.65,,,

30,020603007004,厕纸架,个,1,7.07,7.07,4.77,,1.42,0.88,,,

,10-60,其它项目卫生纸架不锈钢,套,1,7.07,7.07,4.77,,1.42,0.88,,,

31,020603007010,香皂架,个,1,7.46,7.46,5.18,,1.51,0.77,,,

,10-62,其它项目肥皂盒不锈钢,套,1,7.46,7.46,5.18,,1.51,0.77,,,

32,020603011004,挂衣钩,个,1,14.07,14.07,8.67,,3.55,1.85,,,

,10-57,其它项目浴盆拉手镀铬,套,1,14.07,14.07,8.67,,3.55,1.85,,,

33,020603012004,马桶刷,个,1,15.59,15.59,8.82,,4.48,2.29,,,

,10-58,其它项目浴盆拉手不锈钢,套,1,15.59,15.59,8.82,,4.48,2.29,,,

,,分部小计[A-A1-4F],,,,30720.3,,,,,,,

,1,B-A1-4F,,,,,,,,,,,

1,020102002025,浴厕地面300*300mm地磁砖,m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

,1-48换,块料面层地砖砂浆粘贴每块面积(0.09m2以内),m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

2,020604003005,大理石门槛,m2,0.16,1076.31,172.21,30.19,1008,25.38,12.69,,,

,8-75换,石材装饰线石材线条粘贴宽度(150mm以外),m,1.6,107.63,172.21,3.02,100.8,2.54,1.27,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第7页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

3,020506001011,客厅卧室墙面乳胶漆象牙色不加白,m2,32.15,33.92,1090.52,10.78,4.92,16.32,1.9,,,

,3-106换,内墙装修涂料及裱糊面层乳胶漆高级,m2,32.15,7.49,240.8,2.12,4.92,0.26,0.19,,,

,3-122换,内墙装修涂料及裱糊面层整体裱糊壁布,m2,32.15,9.97,320.54,4.41,,4.68,0.88,,,

,3-87换,内墙装修抹灰粉刷石膏混凝土、砌块墙,m2,32.15,9.43,303.17,3.29,,5.53,0.61,,,

,3-120换,内墙装修涂料及裱糊面层耐水腻子石膏面,m2,32.15,7.03,226.01,0.96,,5.85,0.22,,,

4,020209001013,卧室不锈钢玻璃隔断,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

,4-35,玻璃隔断不锈钢框全钢化玻璃,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

5,020204003013,A厕300*600mm墙磁砖,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

,3-135换,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以外不勾缝,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

6,020204003015,厨房300*600mm墙磁砖,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

,3-135换,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以外不勾缝,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

7,020201001009,厨房厨具后抹灰,m2,11.39,10.17,115.84,6.78,,3.05,0.34,,,

,3-126,内墙装修块料面层块料底层抹灰混凝土、砌块,m2,11.39,10.17,115.84,6.78,,3.05,0.34,,,

8,020201001010,固定柜后抹灰,m2,27.62,10.17,280.9,6.78,,3.05,0.34,,,

,3-126,内墙装修块料面层块料底层抹灰混凝土、砌块,m2,27.62,10.17,280.9,6.78,,3.05,0.34,,,

9,020603009018,A厕镜子,m2,1.62,142.41,230.7,15.97,51.83,70.3,4.3,,,

,10-79换,其它项目镜子,m2,1.44,100.69,144.99,5.71,21.4,70.69,2.89,,,

,3-165换,内墙装修内护墙衬板大芯板,m2,1.62,43.68,70.76,9.1,32.81,0.48,1.29,,,

,3-193,内墙装修内护墙面层喷砂玻璃胶合板上,m2,0.18,83.03,14.95,16.18,,62.87,3.98,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第8页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,8-19,木装饰线镜框线宽度(40mm以外),m,,,,1.5,,8.59,1.75,,,

10,020603001018,A厕灰姑娘台板,m2,1.08,1901.77,2053.91,133.44,1681.33,73.34,13.65,,,

,10-63换,其它项目大理石洗漱台带下柜,m,1.8,1104.32,1987.78,56.03,1008.8,32.17,7.32,,,

,11-97,"木材面油漆润油粉,刮腻子,调和漆一遍,磁漆,磨退零星木材面油漆",m2,3.402,19.44,66.13,12.72,,6.26,0.46,,,

11,020409003010,灰姑娘大理石窗台板,m2,0.3,402.17,120.65,22.63,353.5,19.07,6.97,,,

,6-122换,其它项目窗台板大理石带铁活,m2,0.3,402.16,120.65,22.63,353.5,19.08,6.95,,,

12,020604002018,厕所天花20mm宽木线,m,10.72,10.43,111.81,1.93,,6.79,1.71,,,

,8-5,木装饰线平线天棚宽度(60mm以内),m,10.72,9.22,98.84,1.07,,6.47,1.68,,,

,11-14,"木材面油漆底油一遍,调合漆二遍黑板框,生活园地,挂镜线,木压条,窗帘杆",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

13,020604002019,厕所天花20*24mm木线,m,10.72,11.7,125.42,1.9,,8.05,1.75,,,

,8-7,木装饰线角线天棚宽度(60mm以内),m,10.72,10.49,112.45,1.04,,7.73,1.72,,,

,11-14,"木材面油漆底油一遍,调合漆二遍黑板框,生活园地,挂镜线,木压条,窗帘杆",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

14,020302001047,A厕天棚防水石膏板吊顶,m2,6.59,98.84,651.36,22.9,30.53,42.01,3.4,,,

,2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,6.59,45.42,299.32,7.81,,35.19,2.42,,,

,2-69换,天棚面层防水石膏板安装在U型龙骨,m2,6.59,26.18,172.53,5.1,20.4,0.28,0.4,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,6.59,7.6,50.08,4.47,,2.86,0.27,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,6.59,7.25,47.78,3.42,,3.65,0.18,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第9页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,6.59,12.39,81.65,2.1,10.13,0.03,0.13,,,

15,020302001049,客厅、卧室天棚石膏板吊顶标高2.35m,m2,17.36,136.91,2376.71,41.17,30.63,60.41,4.7,,,

,2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,17.36,45.42,788.49,7.81,,35.19,2.42,,,

,2-13,U型轻钢龙骨立面封板龙骨,m2,14.98,19.43,291.06,6.08,,12.82,0.53,,,

,2-69换,天棚面层纸面石膏板安装在U型龙骨,m2,32.34,15.98,516.79,5.1,10.2,0.28,0.4,,,

,2-61,天棚面层纤维板不穿孔带压条,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,32.34,7.25,234.47,3.42,,3.65,0.18,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,32.34,7.6,245.78,4.47,,2.86,0.27,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,32.34,9.28,300.12,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

16,020302001050,客厅、卧室天棚石膏板吊顶标高2.45m,m2,5.28,40.11,211.78,15.09,16.44,7.6,0.98,,,

,2-69换,天棚面层纸面石膏板安装在U型龙骨,m2,5.28,15.98,84.37,5.1,10.2,0.28,0.4,,,

,2-61,天棚面层纤维板不穿孔带压条,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,5.28,7.25,38.28,3.42,,3.65,0.18,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,5.28,7.6,40.13,4.47,,2.86,0.27,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,5.28,9.28,49,2.1,6.24,0.81,0.13,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第10页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

17,020302001051,客厅、卧室天棚石膏板吊顶标高2.75m,m2,18.72,40.11,750.86,15.09,16.44,7.6,0.98,,,

,2-69换,天棚面层纸面石膏板安装在U型龙骨,m2,18.72,15.98,299.15,5.1,10.2,0.28,0.4,,,

,2-61,天棚面层纤维板不穿孔带压条,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,18.72,7.25,135.72,3.42,,3.65,0.18,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,18.72,7.6,142.27,4.47,,2.86,0.27,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,18.72,9.28,173.72,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

18,020401003017,不锈钢框直纹玻璃推拉门D1,m2,2.07,1030.36,2132.85,31.04,980.53,9.16,9.63,,,

,6-29换,铝合金门窗推拉门全玻璃,m2,2.07,1004.2,2078.69,26.52,960,8.79,8.89,,,

,6-102换,特殊五金门锁执手锁,个,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

19,020401003018,不锈钢框清玻璃推拉门D2,m2,1.84,1033.64,1901.89,31.61,983.1,9.2,9.72,,,

,6-29换,铝合金门窗推拉门全玻璃,m2,1.84,1004.2,1847.73,26.52,960,8.79,8.89,,,

,6-102换,特殊五金门锁执手锁,个,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

20,020401003019,白橡染白面贴木皮平开门D3,m2,1.68,499.41,839.01,44.51,400,40.41,14.51,,,

,6-14换,木门窗贴面装饰门不带门框,m2,1.68,430.22,722.77,11.96,400,5.56,12.7,,,

,11-27,"木材面油漆润油粉一遍,刮腻子,刷底油,刷油色,清漆二遍单层木门,窗",m2,1.68,20.89,35.1,14.55,,5.85,0.49,,,

,6-113,其它项目门窗后塞口水泥砂浆,m2,1.68,4.28,7.19,3.52,,0.66,0.1,,,

,6-124,其它项目筒子板硬木,m2,0.5,99.33,49.67,12.79,,83.59,2.95,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第11页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,11-131,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退窗台板,筒子板,盖板",m2,0.5,48.55,24.28,35.82,,11.62,1.11,,,

21,020401003020,D3门执手门锁,把,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

,6-102换,特殊五金门锁执手锁,个,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

22,020402006005,户门后塞口,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

,6-113,其它项目门窗后塞口水泥砂浆,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

23,020401005005,白橡木皮管井门,m2,1.38,551.31,760.81,82.59,400,47.11,21.61,,,

,6-13换,木门窗贴面装饰门带门框,m2,1.38,451.27,622.75,22.55,400,9.53,19.19,,,

,11-127,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退单层木门,窗",m2,1.38,100.04,138.06,60.04,,37.58,2.42,,,

24,020601002013,固定衣柜1280*2250*800洗衣机A1-07-05,套,1,9063.46,9063.46,565,8424,,74.46,,,

,10-40换,其它项目靠墙衣架1400*960*450,个,2,4531.73,9063.46,282.5,4212,,37.23,,,

25,020601002014,客厅黑檀木电视柜3000*2300*600A1-07-03,套,1,2845.2,2845.2,1186.68,,1574.82,83.7,,,

,10-30,其它项目木框柜台带柜两面玻璃990*1000*550,个,6,474.2,2845.2,197.78,,262.47,13.95,,,

26,020601002015,卧室固定衣柜电视柜2160*2300*600A1-07-06,套,1,2845.2,2845.2,1186.68,,1574.82,83.7,,,

,10-30,其它项目木框柜台带柜两面玻璃990*1000*550,个,6,474.2,2845.2,197.78,,262.47,13.95,,,

27,020601002016,卧室固定衣柜1330*2350*600A1-07-09,套,1,3772.89,3772.89,847.5,,2813.7,111.69,,,

,10-40,其它项目靠墙衣架1400*960*450,个,3,1257.63,3772.89,282.5,,937.9,37.23,,,

28,020601002017,卧室书桌A1-07-07,套,1,1422.6,1422.6,593.34,,787.41,41.85,,,

,10-30,其它项目木框柜台带柜两面玻璃990*1000*550,个,3,474.2,1422.6,197.78,,262.47,13.95,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第12页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

29,020601002018,卧室吧台600*200*2200A1-07-06,套,1,308.01,308.01,92.68,,206.17,9.16,,,

,10-39,其它项目吧台1260*1000*620,个,0.5,616.01,308.01,185.36,,412.34,18.31,,,

30,020601002019,客厅吧台500*350*2300A1-07-01,套,1,308.01,308.01,92.68,,206.17,9.16,,,

,10-39,其它项目吧台1260*1000*620,个,0.5,616.01,308.01,185.36,,412.34,18.31,,,

31,020408001005,窗帘盒,m,6.4,83.49,534.31,30.2,,49.15,4.14,,,

,6-136,其它项目明窗帘盒大芯板双轨,m,6.4,62.87,402.37,14.98,,44.22,3.67,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,2.56,51.54,131.94,38.04,,12.32,1.18,,,

32,020603005005,毛巾杆,个,1,19.61,19.61,11.64,,5.26,2.71,,,

,10-47,其它项目不锈钢帘子杆,m,1,19.61,19.61,11.64,,5.26,2.71,,,

33,020603006005,毛巾环,个,1,13.3,13.3,11.02,,1.4,0.88,,,

,10-51,其它项目毛巾环不锈钢,m,1,13.3,13.3,11.02,,1.4,0.88,,,

34,020603002005,浴巾架,个,1,19.4,19.4,11.62,,5.13,2.65,,,

,10-55,其它项目浴巾架不锈钢,套,1,19.4,19.4,11.62,,5.13,2.65,,,

35,020603007011,厕纸架,个,1,7.07,7.07,4.77,,1.42,0.88,,,

,10-60,其它项目卫生纸架不锈钢,套,1,7.07,7.07,4.77,,1.42,0.88,,,

36,020603007005,香皂架,个,1,7.46,7.46,5.18,,1.51,0.77,,,

,10-62,其它项目肥皂盒不锈钢,套,1,7.46,7.46,5.18,,1.51,0.77,,,

37,020603011005,挂衣钩,个,1,14.07,14.07,8.67,,3.55,1.85,,,

,10-57,其它项目浴盆拉手镀铬,套,1,14.07,14.07,8.67,,3.55,1.85,,,

38,020603012005,马桶刷,个,1,15.59,15.59,8.82,,4.48,2.29,,,

,10-58,其它项目浴盆拉手不锈钢,套,1,15.59,15.59,8.82,,4.48,2.29,,,

,,分部小计[B-A1-4F],,,,39368.45,,,,,,,

,1,C-A1-4F,,,,,,,,,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第13页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

1,020102002007,浴厕地面300*300mm地磁砖,m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

,1-48换,块料面层地砖砂浆粘贴每块面积(0.09m2以内),m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

2,020604003002,大理石门槛,m2,0.16,1076.31,172.21,30.19,1008,25.38,12.69,,,

,8-75换,石材装饰线石材线条粘贴宽度(150mm以外),m,1.6,107.63,172.21,3.02,100.8,2.54,1.27,,,

3,020506001039,客厅卧室墙面乳胶漆象牙色不加白,m2,41.77,33.92,1416.84,10.78,4.92,16.32,1.9,,,

,3-106换,内墙装修涂料及裱糊面层乳胶漆高级,m2,41.77,7.49,312.86,2.12,4.92,0.26,0.19,,,

,3-122换,内墙装修涂料及裱糊面层整体裱糊壁布,m2,41.77,9.97,416.45,4.41,,4.68,0.88,,,

,3-87换,内墙装修抹灰粉刷石膏混凝土、砌块墙,m2,41.77,9.43,393.89,3.29,,5.53,0.61,,,

,3-120换,内墙装修涂料及裱糊面层耐水腻子石膏面,m2,41.77,7.03,293.64,0.96,,5.85,0.22,,,

4,020209001004,卧室不锈钢玻璃隔断,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

,4-35,玻璃隔断不锈钢框全钢化玻璃,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

5,020204003004,A厕300*600mm墙磁砖,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

,3-135换,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以外不勾缝,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

6,020204003006,厨房300*600mm墙磁砖,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

,3-135换,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以外不勾缝,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

7,020201001003,厨房厨具后抹灰,m2,6.1,10.17,62.04,6.78,,3.05,0.34,,,

,3-126,内墙装修块料面层块料底层抹灰混凝土、砌块,m2,6.1,10.17,62.04,6.78,,3.05,0.34,,,

8,020201001004,固定柜后抹灰,m2,24.69,10.17,251.1,6.78,,3.05,0.34,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第14页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,3-126,内墙装修块料面层块料底层抹灰混凝土、砌块,m2,24.69,10.17,251.1,6.78,,3.05,0.34,,,

9,020603009019,A厕镜子,m2,1.62,142.41,230.7,15.97,51.83,70.3,4.3,,,

,10-79换,其它项目镜子,m2,1.44,100.69,144.99,5.71,21.4,70.69,2.89,,,

,3-165换,内墙装修内护墙衬板大芯板,m2,1.62,43.68,70.76,9.1,32.81,0.48,1.29,,,

,3-193,内墙装修内护墙面层喷砂玻璃胶合板上,m2,0.18,83.03,14.95,16.18,,62.87,3.98,,,

,8-19,木装饰线镜框线宽度(40mm以外),m,,,,1.5,,8.59,1.75,,,

10,020603001019,A厕灰姑娘台板,m2,1.08,1901.77,2053.91,133.44,1681.33,73.34,13.65,,,

,10-63换,其它项目大理石洗漱台带下柜,m,1.8,1104.32,1987.78,56.03,1008.8,32.17,7.32,,,

,11-97,"木材面油漆润油粉,刮腻子,调和漆一遍,磁漆,磨退零星木材面油漆",m2,3.402,19.44,66.13,12.72,,6.26,0.46,,,

11,020409003002,灰姑娘大理石窗台板,m2,0.3,402.17,120.65,22.63,353.5,19.07,6.97,,,

,6-122换,其它项目窗台板大理石带铁活,m2,0.3,402.16,120.65,22.63,353.5,19.08,6.95,,,

12,020604002006,厕所天花20mm宽木线,m,10.72,10.43,111.81,1.93,,6.79,1.71,,,

,8-5,木装饰线平线天棚宽度(60mm以内),m,10.72,9.22,98.84,1.07,,6.47,1.68,,,

,11-14,"木材面油漆底油一遍,调合漆二遍黑板框,生活园地,挂镜线,木压条,窗帘杆",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

13,020604002007,厕所天花20*24mm木线,m,10.72,11.7,125.42,1.9,,8.05,1.75,,,

,8-7,木装饰线角线天棚宽度(60mm以内),m,10.72,10.49,112.45,1.04,,7.73,1.72,,,

,11-14,"木材面油漆底油一遍,调合漆二遍黑板框,生活园地,挂镜线,木压条,窗帘杆",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

14,020302001025,A厕天棚防水石膏板吊顶,m2,6.59,98.84,651.36,22.9,30.53,42.01,3.4,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第15页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,6.59,45.42,299.32,7.81,,35.19,2.42,,,

,2-69换,天棚面层防水石膏板安装在U型龙骨,m2,6.59,26.18,172.53,5.1,20.4,0.28,0.4,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,6.59,7.6,50.08,4.47,,2.86,0.27,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,6.59,7.25,47.78,3.42,,3.65,0.18,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,6.59,12.39,81.65,2.1,10.13,0.03,0.13,,,

15,020302001027,客厅、卧室天棚石膏板吊顶标高2.35m,m2,20.75,128.51,2666.66,38.18,28.31,57.53,4.49,,,

,2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,20.75,45.42,942.47,7.81,,35.19,2.42,,,

,2-13,U型轻钢龙骨立面封板龙骨,m2,14.98,19.43,291.06,6.08,,12.82,0.53,,,

,2-69换,天棚面层纸面石膏板安装在U型龙骨,m2,35.73,15.98,570.97,5.1,10.2,0.28,0.4,,,

,2-61,天棚面层纤维板不穿孔带压条,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,35.73,7.25,259.04,3.42,,3.65,0.18,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,35.73,7.6,271.55,4.47,,2.86,0.27,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,35.73,9.28,331.57,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

16,020302001046,客厅、卧室天棚石膏板吊顶标高2.45m,m2,5.28,40.11,211.78,15.09,16.44,7.6,0.98,,,

,2-69换,天棚面层纸面石膏板安装在U型龙骨,m2,5.28,15.98,84.37,5.1,10.2,0.28,0.4,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第16页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,2-61,天棚面层纤维板不穿孔带压条,m2,,,,3.56,,12.54,0.45,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,5.28,7.6,40.13,4.47,,2.86,0.27,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,5.28,7.25,38.28,3.42,,3.65,0.18,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,5.28,9.28,49,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

17,020302001028,客厅、卧室天棚石膏板吊顶标高2.75m,m2,18.72,40.11,750.86,15.09,16.44,7.6,0.98,,,

,2-69换,天棚面层纸面石膏板安装在U型龙骨,m2,18.72,15.98,299.15,5.1,10.2,0.28,0.4,,,

,2-61,天棚面层纤维板不穿孔带压条,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面层装饰耐水腻子纸面石膏板,m2,18.72,7.25,135.72,3.42,,3.65,0.18,,,

,2-100,天棚面层装饰混凝土天棚抹灰粉刷石膏现浇板,m2,18.72,7.6,142.27,4.47,,2.86,0.27,,,

,2-110换,天棚面层装饰涂料合成树脂乳液,m2,18.72,9.28,173.72,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

18,020401003005,不锈钢框直纹玻璃推拉门D1,m2,2.07,1030.36,2132.85,31.04,980.53,9.16,9.63,,,

,6-29换,铝合金门窗推拉门全玻璃,m2,2.07,1004.2,2078.69,26.52,960,8.79,8.89,,,

,6-102换,特殊五金门锁执手锁,个,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

19,020401003006,不锈钢框清玻璃推拉门D2,m2,1.84,1033.64,1901.89,31.61,983.1,9.2,9.72,,,

,6-29换,铝合金门窗推拉门全玻璃,m2,1.84,1004.2,1847.73,26.52,960,8.79,8.89,,,

,6-102换,特殊五金门锁执手锁,个,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第17页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

20,020401003007,白橡染白面贴木皮平开门D3,m2,1.68,499.41,839.01,44.51,400,40.41,14.51,,,

,6-14换,木门窗贴面装饰门不带门框,m2,1.68,430.22,722.77,11.96,400,5.56,12.7,,,

,11-27,"木材面油漆润油粉一遍,刮腻子,刷底油,刷油色,清漆二遍单层木门,窗",m2,1.68,20.89,35.1,14.55,,5.85,0.49,,,

,6-113,其它项目门窗后塞口水泥砂浆,m2,1.68,4.28,7.19,3.52,,0.66,0.1,,,

,6-124,其它项目筒子板硬木,m2,0.5,99.33,49.67,12.79,,83.59,2.95,,,

,11-131,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退窗台板,筒子板,盖板",m2,0.5,48.55,24.28,35.82,,11.62,1.11,,,

21,020401003008,D3门执手门锁,把,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

,6-102换,特殊五金门锁执手锁,个,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

22,020402006002,户门后塞口,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

,6-113,其它项目门窗后塞口水泥砂浆,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

23,020401005002,白橡木皮管井门,m2,1.38,551.31,760.81,82.59,400,47.11,21.61,,,

,6-13换,木门窗贴面装饰门带门框,m2,1.38,451.27,622.75,22.55,400,9.53,19.19,,,

,11-127,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退单层木门,窗",m2,1.38,100.04,138.06,60.04,,37.58,2.42,,,

24,020601002002,固定衣柜1280*2250*800洗衣机A1-07-05,套,1,9063.46,9063.46,565,8424,,74.46,,,

,10-40换,其它项目靠墙衣架1400*960*450,个,2,4531.73,9063.46,282.5,4212,,37.23,,,

25,020601002007,客厅黑檀木电视柜3000*2300*600A1-07-03,套,1,2845.2,2845.2,1186.68,,1574.82,83.7,,,

,10-30,其它项目木框柜台带柜两面玻璃990*1000*550,个,6,474.2,2845.2,197.78,,262.47,13.95,,,

26,020601002008,卧室固定衣柜电视柜2160*2300*600A1-07-06,套,1,2845.2,2845.2,1186.68,,1574.82,83.7,,,

,10-30,其它项目木框柜台带柜两面玻璃990*1000*550,个,6,474.2,2845.2,197.78,,262.47,13.95,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第18页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

27,020601002009,卧室固定衣柜1330*2350*600A1-07-09,套,1,3772.89,3772.89,847.5,,2813.7,111.69,,,

,10-40,其它项目靠墙衣架1400*960*450,个,3,1257.63,3772.89,282.5,,937.9,37.23,,,

28,020601002011,卧室书桌A1-07-07,套,1,1422.6,1422.6,593.34,,787.41,41.85,,,

,10-30,其它项目木框柜台带柜两面玻璃990*1000*550,个,3,474.2,1422.6,197.78,,262.47,13.95,,,

29,020601002010,卧室吧台600*200*2200A1-07-06,套,1,308.01,308.01,92.68,,206.17,9.16,,,

,10-39,其它项目吧台1260*1000*620,个,0.5,616.01,308.01,185.36,,412.34,18.31,,,

30,020601002012,客厅吧台500*350*2300A1-07-01,套,1,308.01,308.01,92.68,,206.17,9.16,,,

,10-39,其它项目吧台1260*1000*620,个,0.5,616.01,308.01,185.36,,412.34,18.31,,,

31,020408001002,窗帘盒,m,6.4,83.49,534.31,30.2,,49.15,4.14,,,

,6-136,其它项目明窗帘盒大芯板双轨,m,6.4,62.87,402.37,14.98,,44.22,3.67,,,

,11-136,"木材面油漆润油粉,刮腻子,漆片,硝基清漆,磨退零星木面油漆",m2,2.56,51.54,131.94,38.04,,12.32,1.18,,,

32,020603005002,毛巾杆,个,1,19.61,19.61,11.64,,5.26,2.71,,,

,10-47,其它项目不锈钢帘子杆,m,1,19.61,19.61,11.64,,5.26,2.71,,,

33,020603006002,毛巾环,个,1,13.3,13.3,11.02,,1.4,0.88,,,

,10-51,其它项目毛巾环不锈钢,m,1,13.3,13.3,11.02,,1.4,0.88,,,

34,020603002002,浴巾架,个,1,19.4,19.4,11.62,,5.13,2.65,,,

,10-55,其它项目浴巾架不锈钢,套,1,19.4,19.4,11.62,,5.13,2.65,,,

35,020603007012,厕纸架,个,1,7.07,7.07,4.77,,1.42,0.88,,,

,10-60,其它项目卫生纸架不锈钢,套,1,7.07,7.07,4.77,,1.42,0.88,,,

36,020603007002,香皂架,个,1,7.46,7.46,5.18,,1.51,0.77,,,

,10-62,其它项目肥皂盒不锈钢,套,1,7.46,7.46,5.18,,1.51,0.77,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第19页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

37,020603011002,挂衣钩,个,1,14.07,14.07,8.67,,3.55,1.85,,,

,10-57,其它项目浴盆拉手镀铬,套,1,14.07,14.07,8.67,,3.55,1.85,,,

38,020603012002,马桶刷,个,1,15.59,15.59,8.82,,4.48,2.29,,,

,10-58,其它项目浴盆拉手不锈钢,套,1,15.59,15.59,8.82,,4.48,2.29,,,

,,分部小计[C-A1-4F],,,,39901.12,,,,,,,

,1,A-A2-4F,,,,,,,,,,,

1,020102002031,浴厕地面300*300mm地磁砖,m2,3.77,40.49,152.65,33.98,,4.62,1.89,,,

,1-48换,块料面层地砖砂浆粘贴每块面积(0.09m2以内),m2,3.77,40.49,152.65,33.98,,4.62,1.89,,,

2,020104002008,外阳台地面活动木地板,m2,2.45,223.55,547.7,30.75,183.6,2.58,6.62,,,

,1-97换,木地板活动地板木质,m2,2.45,223.55,547.7,30.75,183.6,2.58,6.62,,,

3,020104002009,外阳台地面散铺鹅卵石,m2,2.09,20,41.8,,,20,,,,

,01-1,鹅卵石,m2,2.09,20,41.8,,,20,,,,

4,020604003006,大理石门槛,m2,0.15,1076.33,161.45,30.2,1008,25.4,12.73,,,

,8-75换,石材装饰线石材线条粘贴宽度(150mm以外),m,1.5,107.63,161.45,3.02,100.8,2.54,1.27,,,

5,020506001041,客厅卧室墙面乳胶漆藤加白,m2,63.78,33.92,2163.42,10.78,4.92,16.32,1.9,,,

,3-106换,内墙装修涂料及裱糊面层乳胶漆高级,m2,63.78,7.49,477.71,2.12,4.92,0.26,0.19,,,

,3-122换,内墙装修涂料及裱糊面层整体裱糊壁布,m2,63.78,9.97,635.89,4.41,,4.68,0.88,,,

,3-87换,内墙装修抹灰粉刷石膏混凝土、砌块墙,m2,63.78,9.43,601.45,3.29,,5.53,0.61,,,

,3-120换,内墙装修涂料及裱糊面层耐水腻子石膏面,m2,63.78,7.03,448.37,0.96,,5.85,0.22,,,

6,020209001016,卧室不锈钢玻璃隔断贴喷砂贴纸,m2,1.5,615.65,923.48,21.43,,577.14,17.08,,,

,4-35,玻璃隔断不锈钢框全钢化玻璃,m2,1.5,615.65,923.48,21.43,,577.14,17.08,,,

7,020506001015,卧室、客厅墙面壁布,m2,10.01,38.6,386.38,6.54,23.16,7.8,1.1,,,

工程名称：某国际酒店公寓精装修工程A1-4F,,,,,,,第20页共59页,,,,,,

序号,编号,工程内容,单位,数量,综合单价,合价,人工费,主材费,辅材费,机械费,管理费,利润,税金

,3-120,内墙装修涂料及裱糊面层耐水腻子石膏面,m2,10.01,8.2,82.08,2.13,,5.85,0.22,,,

,3-122换,内墙装修涂料及裱糊面层整体裱糊壁布,m2,10.01,30.4,304.3,4.41,23.16,1.95,0.88,,,

8,020204003016,A厕300*600mm墙磁砖,m2,19.65,46.16,907.04,41.34,,2.67,2.15,,,

,3-135换,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以外不勾缝,m2,19.65,46.16,907.04,41.34,,2.67,2.15,,,

9,020204003018,厨房300*600mm墙磁砖,m2,3.53,50.18,177.14,45.36,,2.67,2.15,,,

,3-135换,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以外不勾缝,m2,3.53,50.18,177.14,45.36,,2.67,2.15,,,

10,020201001011,厨房厨具后抹灰,m2,11.59,10.17,117.87,6.78,,3.05,0.34,,,

,3-126,内墙装修块料面层块料底层抹灰混凝土、砌块,m2,11.59,10.17,117.87,6.78,,3.05,0.34,,,

11,020201001012,固定柜后抹灰,m2,3.45,10.17,35.09,6.78,,3.05,0.34,,,

,3-126,内墙装修块料面层块料底层抹灰混凝土、砌块,m2,3.45,10.17,35.09,6.78,,3.05,0.34,,