新牌坊办公室0505

工程预算表工程名称： 新牌坊新办公室装饰工程 (办公区)序号工程项目单位数量主材费辅材费材料损耗费人工费及机械费综合单价总额合计材料品牌/型号/规格/产地单价合计单价合计损耗损耗量单价合计一天棚工程1.1一楼1.1.1轻钢龙骨石膏板吊平顶m210.2020.00204.008.0081.603%0.3123.00234.6051.00535.8150型金鹏上人型轻钢龙骨、0.95CM“泰山”石膏板1.1.2卫生间天棚铝扣板吊顶m22.7045.00121.508.0021.602%0.0525.0067.5078.00214.81奥普300*300铝扣板吊顶1.1.3天棚满刮腻子m2202.804.00811.202.00405.602%4.065.001014.0011.002275.42“宏漆”环保腻子膏1.1.4天棚乳胶漆饰面m2202.803.50709.802.50507.002%4.064.50912.6010.502171.99华润工程乳胶漆（手刷三遍）1.1.5木做窗帘盒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老总办公室造型顶m223.0020.00460.008.00184.003%0.6925.00575.0053.001255.57木工板制作、面封石膏板1.2二楼1.2.1二楼天棚彩钢板钢架隔热层处理m2169.00260.0043940.0035.005915.000%0.0055.009295.00350.0059150.00顶面彩钢架及隔热层材料及安装1.2.2轻钢龙骨石膏板吊平顶m296.5023.002219.508.00772.003%2.9023.002219.5054.005367.3350型金鹏上人型轻钢龙骨、0.95CM“泰山”石膏板1.2.3厨房天棚铝扣板吊顶m26.2945.00283.058.0050.322%0.1325.00157.2578.00500.43奥普300*300铝扣板吊顶1.2.4天棚满刮腻子m2136.314.00545.242.00272.621%1.365.00681.5511.001514.40“宏漆”环保腻子膏1.2.5天棚乳胶漆饰面m2136.313.50477.092.50340.781%1.364.50613.4010.501445.57华润工程乳胶漆（手刷三遍）1.2.6木做窗帘盒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接待室造型顶m238.3620.00767.208.00306.883%1.1525.00959.0053.002094.07木工板制作、面封石膏板小计元51021.0810497.9017308.4079254.42二地面工程2.1一楼2.1.1一楼办公区及过道直铺800*800玻m2104.3845.004697.1013.501409.133%3.1327.002818.2685.509192.22800*800玻化砖（直铺），“小南海”32.5#化砖水泥、河砂及辅料甲方签字： 第1页、共 6 页 2019/1/18工程预算表工程名称： 新牌坊新办公室装饰工程 (办公区)序号工程项目单位数量主材费辅材费材料损耗费人工费及机械费综合单价总额合计单价合计单价合计损耗损耗量单价合计2.1.2原有卫生间回填m211.900.000.0040.00476.000%0.0010.00119.0050.00595.002.1.3卫生间防水处理m22.7027.0072.9013.0035.100%0.008.0021.6048.00129.602.1.4老总办公室卫生间300*300防滑砖m22.7042.00113.4015.0040.503%0.0827.0072.9084.00233.602.1.5储藏室300*300防滑砖m26.8042.00285.6015.00102.003%0.2027.00183.6084.00588.342.1.6所有阳台边缘贴砖m20.2038.00767.608.00161.603%0.6115.00303.0061.001269.172.1.7楼梯间梯步贴砖步17.0045.00765.0015.00255.003%0.5150.00850.00110.001926.102.1.8踢脚砖铺贴m153.005.00765.0015.002295.001%1.5310.001530.0030.004635.902.2 二楼

材料品牌/型号/规格/产地废渣回填“911”双组份防水300*300防滑砖（直铺），“小南海”32.5#水泥、河砂及辅料300*300防滑砖（直铺），“小南海”32.5#水泥、河砂及辅料300*300防滑砖（直铺），“小南海”32.5#水泥、河砂及辅料300*600专用梯步砖（直铺），“小南海”32.5#水泥、河砂及辅料100*800脚线砖（直铺），“小南海”32.5#水泥、河砂及辅料2.2.1厨房、卫生间300*300砖铺贴m213.9942.00587.5815.00209.853%0.4227.00377.7384.001210.41300*300防滑砖（直铺），“小南海”32.5#水泥、河砂及辅料2.2.2卫生间地台制作m22.9745.00133.6538.00112.860%0.0042.00124.74125.00371.25“小南海”32.5#水泥、河砂及辅料2.2.3办公区及过道800*800砖铺贴m2100.7945.004535.5513.001310.273%3.0227.002721.3385.008824.16800*800玻化砖（直铺），“小南海”32.5#水泥、河砂及辅料2.2.4厨房、卫生间防水处理m213.9927.00377.7313.00181.870%0.008.00111.9248.00671.52“911”双组份防水2.2.5园林展示区防水处理m247.6027.001285.2013.00618.800%0.008.00380.8048.002284.80“911”双组份防水2.2.6所有阳台边缘贴砖m12.0038.00456.008.0096.003%0.3615.00180.0061.00753.96300*300防滑砖（直铺），“小南海”32.5#水泥、河砂及辅料2.2.7踢脚砖铺贴m292.005.00460.0015.001380.001%0.9210.00920.0030.002787.60100*800脚线砖（直铺），“小南海”32.5#水泥、河砂及辅料小计元15302.318683.9810714.8835473.64甲方签字： 第2页、共 6 页 2019/1/18工程预算表工程名称： 新牌坊新办公室装饰工程 (办公区)主材费辅材费材料损耗费人工费及机械费材料品牌/型号/规格/产地序号工程项目单位数量综合单价总额合计单价合计单价合计损耗损耗量单价合计三墙面工程3.1一楼3.1.1墙面满刮腻子3.1.2墙面乳胶漆饰面3.1.3卫生间墙面防水3.1.4卫生间墙面砖铺贴3.1.5公司形象墙制作3.1.6楼梯间墙面造型3.2二楼3.2.1墙面满刮腻子3.2.2墙面乳胶漆饰面3.2.3厨卫墙面防水3.2.4园林展示区墙面防水处理3.2.5厨卫墙面砖铺贴3.2.6会议室投影墙制作小计四水、电、气工程

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”环保腻子膏华润工程乳胶漆（手刷三遍）“911”双组份1500mm高防水300*450/300*600瓷片（直铺），“小南海”32.5#水泥、河砂及辅料九厘板基层，彩色玻璃饰面木工板制作、面封石膏板“宏漆”环保腻子膏华润工程乳胶漆（手刷三遍）“911”双组份300mm高防水“911”双组份300mm高防水300*450/300*600瓷片（直铺），“小南海”32.5#水泥、河砂及辅料木工板制作，米黄色真石漆喷涂4.1 强电材料强电线路安装（不含进户主电源4.2线）m2349.0035.0012215.000.000.005%17.450.00m2349.000.000.000.000.000%0.0011.50

0.0035.0012825.75“泰山”或“三峡”牌BV单股铜芯线（不含进户主电源线）4013.5011.504013.50“泰山”或“三峡”牌BV单股铜芯线（不含进户主电源线）甲方签字： 第3页、共 6 页 2019/1/18工程预算表工程名称： 新牌坊新办公室装饰工程 (办公区)序号工程项目单位数量主材费辅材费材料损耗费人工费及机械费综合单价总额合计材料品牌/型号/规格/产地单价合计单价合计损耗损耗量单价合计4.3弱电材料m2349.008.002792.000.000.005%17.450.000.008.002931.60秋叶原（4*0.5）电话线、秋叶原（4P-128网络数字电视线）、秋叶原八芯五类网络线4.4弱电线路安装m1349.000.000.000.000.000%0.008.502966.508.502966.50秋叶原（4*0.5）电话线、秋叶原（4P-128网络数字电视线）、秋叶原八芯五类网络线4.5厨房、卫生间给水敷设安装m216.7980.001343.2010.00167.905%0.8410.00167.90100.001762.95“顾地”PPR管及管件4.6厨房、卫生间排水敷设安装m216.7930.00503.705.0083.955%0.8410.00167.9045.00793.33“得亿”PVC管及管件4.7开关插座个240.0015.503720.001.50360.000%0.000.000.0017.004080.00“TCL”电器4.8铜地插个8.00120.00960.005.0040.000%0.000.000.00125.001000.00“现代”电器4.9一楼200*600胶片灯盘个26.00120.003120.000.000.000%0.000.000.00120.003120.00雷士光源4.10二楼300*600胶片灯盘个9.00180.001620.000.000.000%0.000.000.00180.001620.00雷士光源4.115寸筒灯个40.0025.001000.000.000.000%0.000.000.0025.001000.00雷士光源4.12射灯个12.0032.00384.000.000.000%0.000.000.0032.00384.004.13吸顶灯个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换气扇套4.00120.00480.000.000.000%0.000.000.00120.00480.00“雷士”换气扇4.16卫生间蹲便器成品隔断套3.00380.001140.000.000.000%0.000.000.00380.001140.00成品隔断4.17卫生间蹲便器（带延水箱）套3.00280.00840.000.000.000%0.0050.00150.00330.00990.00（恒洁卫浴）（加角阀、高压管）4.18卫生间台下盆及水阀套1.00560.00560.000.000.000%0.0050.0050.00610.00610.00（恒洁卫浴）（加角阀）4.19老总卫生间台下盆及水阀套1.00780.00780.000.000.000%0.0050.0050.00830.00830.00（恒洁卫浴）（加角阀）4.20老总卫生间淋浴花洒套1.00450.00450.000.000.000%0.0030.0030.00480.00480.00（恒洁卫浴）4.21老总卫生间毛巾架、马桶刷、纸套1.00380.00380.000.000.000%0.000.000.00380.00380.00毛巾架、马桶刷、纸巾、浴巾架等巾盒等五金件4.22老总办公室卫生间石材台板（深m1.28260.00332.8010.0012.803%0.0440.0051.20310.00408.70深啡网石材啡网石材）4.23卫生间石材台板磨加厚边m1.280.000.000.000.003%0.0415.0019.2015.0019.78深啡网石材磨加厚边4.24卫生间台盆钢架制安个2.00150.00300.000.000.000%0.0050.00100.00200.00400.00L30*30角钢架甲方签字： 第4页、共 6 页 2019/1/18工程预算表工程名称： 新牌坊新办公室装饰工程 (办公区)序号工程项目单位数量主材费辅材费材料损耗费人工费及机械费综合单价总额合计材料品牌/型号/规格/产地单价合计单价合计损耗损耗量单价合计4.25灶台制作m3.60250.00900.000.000.000%0.0060.00216.00310.001116.00砖砌4.26石材台面m3.60300.001080.0010.0036.000%0.0040.00144.00350.001260.004.27洗碗槽龙头套1.00120.00120.000.000.000%0.000.000.00120.00120.00根据价格订购4.28地漏套6.0020.00120.000.000.000%0.000.000.0020.00120.00150*150不锈钢地漏小计元35860.70700.658126.2045572.11五门窗工程5.1 地弹门5.2 成品套装门（800单扇）5.3 锁具及五金5.4 卫生间钛合金开门5.5 钛合金滑门5.6 楼梯梯步不锈钢扶手栏杆5.7 阳台栏杆加固二层及夹层外立面装原同色塑钢5.8窗（单层钢化玻璃）小 计六 土建改造工程6.1 原建筑物拆除6.2 新建砖墙6.3 墙面搓砂6.4 落地窗台抹灰修补轻钢龙骨水泥板包柱、下水管道6.5、空调管道等打管线槽，敷管线槽、孔洞等内6.6容6.7 竣工后清洁费小 计七 工程直接费

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项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锁具及五金0.00780.00780.000