第三套 展厅眼镜店预算

爱目堂眼镜店装修预算书,,,,,,,,,,,,,

,,,,,,,,,,,,,,

序号,工程项目,,备注,单位,材料,工程量,实际,主材,辅材,主辅,人工,,合计

,,,,,损耗,,用量,单价,单价,合价,单价,合价,

A,一楼室内装饰装修工程,,,,,,,,,,,,

1,地铺地砖,水泥人工含主材地砖800*800,800*800,㎡,5%,95.00,99.75,120.00,12.00,13167.00,20.00,1900.00,15067.00

2,墙面踢脚线,水泥人工含黑色瓷砖踢脚线,,m,5%,50.00,52.50,8.70,2.00,561.75,6.00,300.00,861.75

3,墙面造型基础,木龙骨，石膏板，木工板,,㎡,5%,85.00,89.25,60.00,15.00,6693.75,50.00,4250.00,10943.75

4,墙面造型层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,85.00,87.55,5.00,2.00,612.85,5.00,425.00,1037.85

5,墙面腻子,滑石粉，清胶,二遍,㎡,3%,85.00,87.55,6.00,8.00,1225.70,12.00,1020.00,2245.70

6,墙面壁纸,人工含壁纸主材,,㎡,5%,85.00,89.25,70.00,0.00,6247.50,50.00,4250.00,10497.50

7,电视墙古铜架艺术造型墙,定做含人工安装,,项,0%,1.00,1.00,1000.00,200.00,1200.00,1000.00,1000.00,2200.00

8,银色木饰面装饰线条,装饰线条含人工安装,,m,0%,45.00,45.00,60.00,2.00,2790.00,15.00,675.00,3465.00

9,造型墙面镜字安装,镜子含人工安装,,㎡,0%,20.00,20.00,40.00,5.00,900.00,10.00,200.00,1100.00

10,造型墙面黑色镜面安装,黑色镜面含人工安装,,㎡,0%,5.50,5.50,120.00,5.00,687.50,10.00,55.00,742.50

11,玻璃层板,玻璃层板定做以及安装,,㎡,0%,5.50,5.50,120.00,50.00,935.00,10.00,55.00,990.00

12,石膏板工艺吊顶,龙骨、木方，石膏板，木工板,,㎡,5%,75.00,78.75,60.00,45.00,8268.75,50.00,3750.00,12018.75

13,顶面造型层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,75.00,77.25,5.00,0.00,2.00,8.00,600.00,602.00

14,顶面腻子,滑石粉，清胶,二遍,㎡,3%,75.00,77.25,6.00,8.00,1081.50,12.00,900.00,1981.50

15,顶面刷乳胶漆,,一底二遍,㎡,3%,75.00,77.25,6.00,0.00,463.50,6.00,450.00,913.50

16,收银台造型基础,木龙骨、木工板、饰面板辅料和人工,,㎡,5%,20.00,21.00,100.00,20.00,2520.00,150.00,3000.00,5520.00

17,收银台造型饰面木器漆底漆,,,㎡,5%,20.00,21.00,35.00,0.00,735.00,35.00,700.00,1435.00

18,收银台造型饰面木器漆面漆,,,㎡,5%,20.00,21.00,30.00,0.00,630.00,35.00,700.00,1330.00

19,收银台大理石台面,石材含人工安装,,块,0%,1.00,1.00,1000.00,0.00,1000.00,0.00,0.00,1000.00

20,两套大型白色眼镜展柜定做,定做(2400*1600)含五金配件,,套,0%,2.00,2.00,1500.00,0.00,3000.00,0.00,0.00,3000.00

21,配套白色玻璃底板,定做(2400*1600),,㎡,0%,7.70,7.70,200.00,0.00,1540.00,0.00,0.00,1540.00

22,三套深色大型眼镜展柜定做,定做(2000*1200)含五金配件,,套,0%,3.00,3.00,1500.00,0.00,4500.00,0.00,0.00,4500.00

23,配套白色玻璃底板,定做(2000*1200),,㎡,0%,7.20,7.20,200.00,0.00,1440.00,0.00,0.00,1440.00

24,两套白色展柜定做（进门）,定做(450*1400)含五金配件,,套,0%,2.00,2.00,1200.00,0.00,2400.00,0.00,0.00,2400.00

25,两套白色展柜带玻璃定做（进门）,定做含五金配件(550*1500),,套,0%,2.00,2.00,1500.00,0.00,3000.00,0.00,0.00,3000.00

26,配套白色玻璃底板,定做(550*1500),,㎡,0%,1.70,1.70,200.00,0.00,340.00,0.00,0.00,340.00

27,小型眼镜展框,定做,,㎡,5%,16.60,17.43,80.00,0.00,1394.40,45.00,747.00,2141.40

28,成套艺术眼镜展架（9个）,定做含导轨拉手五金配件,,个,0%,9.00,9.00,500.00,0.00,4500.00,0.00,0.00,4500.00

29,橱窗展柜,定做（1400*450）,,套,0%,1.00,1.00,800.00,0.00,800.00,0.00,0.00,800.00

B,卫生间区,,,,,,,,,,,,

1,墙面贴墙砖,水泥人工含主材,300*300,㎡,5%,8.00,8.40,132.00,12.00,1209.60,20.00,160.00,1369.60

2,铺地砖,水泥人工含主材,300*300,㎡,5%,1.50,1.58,110.00,12.00,192.15,20.00,30.00,222.15

3,倒角,人工,,m,0%,2.00,2.00,50.00,0.00,100.00,0.00,0.00,100.00

4,防水,金威防水涂料,,㎡,5%,9.50,9.98,6.00,0.00,59.85,6.00,57.00,116.85

5,成品门,含门五金拉手配件,双面,樘,0%,1.00,1.00,500.00,0.00,500.00,100.00,100.00,600.00

6,座便器及安装,含人工安装,,只,0%,1.00,1.00,800.00,0.00,800.00,0.00,0.00,800.00

7,镜子小五金安装,含人工安装,,项,0%,1.00,1.00,100.00,0.00,100.00,0.00,0.00,100.00

8,大理石台面框架,含人工安装,,项,0%,1.00,1.00,100.00,0.00,100.00,0.00,0.00,100.00

9,大理石台面,成品大理石,,项,0%,1.00,1.00,300.00,0.00,300.00,0.00,0.00,300.00

10,台盆及安装,含人工安装,,只,0%,1.00,1.00,500.00,0.00,500.00,0.00,0.00,500.00

11,台盆龙头及安装,含人工安装,,只,0%,1.00,1.00,100.00,0.00,100.00,0.00,0.00,100.00

12,过门石,中国黑,,块,0%,1.00,1.00,100.00,0.00,100.00,0.00,0.00,100.00

13,下水管道改造,50管含人工费,,项,0%,1.00,1.00,50.00,0.00,50.00,50.00,50.00,100.00

C,加工中心区,,,,,,,,,,,,

1,地铺地砖,水泥人工含主材地砖800*800,800*800,㎡,5%,3.50,3.68,120.00,12.00,485.10,20.00,70.00,555.10

2,墙面踢脚线,水泥人工含黑色瓷砖踢脚线,,m,5%,7.80,8.19,8.70,2.00,87.63,6.00,46.80,134.43

3,原墙顶面铲除,人工,,㎡,3%,21.00,21.63,0.00,0.00,0.00,1.00,21.00,21.00

4,墙面基层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,17.50,18.03,5.00,4.00,162.23,5.00,87.50,249.73

5,墙面腻子,滑石粉，清胶,二遍,㎡,3%,17.50,18.03,6.00,8.00,252.35,12.00,210.00,462.35

6,墙面刷乳胶漆,,一底二遍,㎡,3%,17.50,18.03,6.00,0.00,108.15,6.00,105.00,213.15

7,顶面造型层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,3.50,3.61,0.00,0.00,0.00,0.00,0.00,0.00

8,顶面腻子,滑石粉，清胶,二遍,㎡,3%,3.50,3.61,6.00,8.00,50.47,12.00,42.00,92.47

9,顶面刷乳胶漆,,一底二遍,㎡,3%,3.50,3.61,6.00,0.00,21.63,6.00,21.00,42.63

10,成品门,含门五金拉手配件,双面,樘,0%,1.00,1.00,500.00,0.00,500.00,100.00,100.00,600.00

D,验光区,,,,,,,,,,,,

1,地铺地砖,红砖水泥人工含主材地砖800*800,800*800,㎡,5%,4.50,4.73,120.00,12.00,623.70,20.00,90.00,713.70

2,墙面踢脚线,水泥人工含黑色瓷砖踢脚线,,m,5%,8.50,8.93,8.70,2.00,95.50,6.00,51.00,146.50

3,原墙顶面铲除,人工,,㎡,3%,15.00,15.45,0.00,0.00,0.00,1.00,15.00,15.00

4,轻钢龙骨石膏板隔墙,轻钢龙骨石膏板含人工,,㎡,5%,9.70,10.19,65.00,15.00,814.80,50.00,485.00,1299.80

5,墙面基层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,20.00,20.60,5.00,2.00,144.20,5.00,100.00,244.20

6,墙面腻子,滑石粉，清胶,二遍,㎡,3%,20.00,20.60,6.00,8.00,288.40,12.00,240.00,528.40

7,墙面刷乳胶漆,,一底二遍,㎡,3%,20.00,20.60,6.00,0.00,123.60,6.00,120.00,243.60

8,顶面造型层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,4.50,4.64,5.00,2.00,32.45,5.00,22.50,54.95

9,顶面腻子,滑石粉，清胶,二遍,㎡,3%,4.50,4.64,6.00,8.00,64.89,12.00,54.00,118.89

10,顶面刷乳胶漆,,一底二遍,㎡,3%,4.50,4.64,6.00,0.00,27.81,6.00,27.00,54.81

11,双面门套制作,门洞基层处理、成品门头含人工安装,双面,m,0%,5.30,5.30,55.00,0.00,291.50,0.00,0.00,291.50

E,隐形区,,,,,,,,,,,,

1,地铺地砖,红砖水泥人工含主材地砖800*800,800*800,㎡,5%,10.00,10.50,120.00,12.00,1386.00,20.00,200.00,1586.00

2,墙面踢脚线,水泥人工含黑色瓷砖踢脚线,,m,5%,5.00,5.25,8.70,2.00,56.18,6.00,30.00,86.18

3,原墙面铲除,人工,,㎡,3%,15.00,15.45,0.00,0.00,0.00,1.00,15.00,15.00

4,龙骨玻璃隔墙基层,木工板、木方以及配件,,㎡,5%,26.00,27.30,65.00,15.00,2184.00,50.00,1300.00,3484.00

5,钢化安全玻璃,玻璃、辅料以及人工安装,,㎡,0%,26.00,26.00,200.00,0.00,5200.00,0.00,0.00,5200.00

6,黑色镜面不锈钢,不锈钢加工以及人工安装,,㎡,5%,35.00,36.75,45.00,0.00,1653.75,10.00,350.00,2003.75

7,墙面基层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,4.00,4.12,5.00,2.00,28.84,5.00,20.00,48.84

8,墙面腻子,滑石粉，清胶,二遍,㎡,3%,15.00,15.45,6.00,8.00,216.30,12.00,180.00,396.30

9,墙面刷乳胶漆,,一底二遍,㎡,3%,15.00,15.45,6.00,0.00,92.70,6.00,90.00,182.70

10,顶面造型层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,10.00,10.30,5.00,2.00,72.10,5.00,50.00,122.10

11,顶面腻子,滑石粉，清胶,二遍,㎡,3%,10.00,10.30,6.00,8.00,144.20,12.00,120.00,264.20

12,顶面刷乳胶漆,,一底二遍,㎡,3%,10.00,10.30,6.00,0.00,61.80,6.00,60.00,121.80

F,楼梯区,,,,,,,,,,,,

1,原墙顶面铲除,人工,,㎡,3%,16.70,17.20,0.00,0.00,0.00,1.00,16.70,16.70

2,墙面腻子,滑石粉，清胶,二遍,㎡,3%,15.60,16.07,6.00,8.00,224.95,12.00,187.20,412.15

3,墙面壁纸,人工含壁纸主材,,㎡,5%,15.60,16.38,70.00,0.00,1146.60,50.00,780.00,1926.60

4,顶面造型层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,1.10,1.13,5.00,2.00,7.93,5.00,5.50,13.43

5,顶面腻子,滑石粉，清胶,二遍,㎡,3%,1.10,1.13,6.00,8.00,15.86,12.00,13.20,29.06

6,顶面刷乳胶漆,,一底二遍,㎡,3%,1.10,1.13,6.00,0.00,6.80,6.00,6.60,13.40

7,楼梯踏步(含配套踢脚线),成品踏步以及人工安装,,项,0%,1.00,1.00,4000.00,0.00,4000.00,0.00,0.00,4000.00

8,铁艺扶手（延伸到二楼）,成品铁艺扶手以及人工安装,,项,0%,1.00,1.00,5000.00,0.00,5000.00,0.00,0.00,5000.00

G,二楼VIP区,,,,,,,,,,,,

1,原墙顶面铲除,人工,,㎡,3%,110.00,113.30,0.00,0.00,0.00,1.00,110.00,110.00

2,墙面贴墙砖,水泥人工含主材,,㎡,5%,68.00,71.40,132.00,12.00,10281.60,20.00,1360.00,11641.60

4,顶面腻子,滑石粉，清胶,二遍,㎡,3%,40.00,41.20,6.00,8.00,576.80,12.00,480.00,1056.80

5,顶面刷乳胶漆,,一底二遍,㎡,3%,40.00,41.20,6.00,0.00,247.20,6.00,240.00,487.20

6,墙面造型基础,木龙骨，石膏板，木工板,,㎡,5%,25.00,26.25,60.00,15.00,1968.75,50.00,1250.00,3218.75

7,墙面造型层处理,钉眼修补、找阳角和缝隙处理含辅料,,㎡,3%,25.00,25.75,5.00,2.00,180.25,5.00,125.00,305.25

8,墙面腻子,滑石粉，清胶,二遍,㎡,3%,25.00,25.75,6.00,8.00,360.50,12.00,300.00,660.50

9,墙面刷乳胶漆,,一底二遍,㎡,3%,25.00,25.75,6.00,0.00,154.50,6.00,150.00,304.50

10,银色木饰面装饰线条,装饰线条含人工安装,,m,5%,30.00,31.50,60.00,2.00,1953.00,15.00,450.00,2403.00

11,造型墙面黑色镜面安装,黑色镜面含人工安装,,㎡,0%,12.00,12.00,120.00,5.00,1500.00,10.00,120.00,1620.00

12,造型墙内部展柜（12个）,,,个,0%,12.00,12.00,200.00,0.00,2400.00,0.00,0.00,2400.00

13,铁艺隔断（镂空区）,成品铁艺以及人工安装,,项,0%,1.00,1.00,4000.00,0.00,4000.00,0.00,0.00,4000.00

14,成套艺术展架（10个）,定做含导轨拉手五金配件,,个,0%,10.00,10.00,500.00,0.00,5000.00,0.00,0.00,5000.00

15,两套深色大型眼镜展柜定做,定做(1200*1200),,套,0%,2.00,2.00,1200.00,0.00,2400.00,0.00,0.00,2400.00

16,配套白色玻璃底板,定做(1200*1200),,㎡,0%,2.90,2.90,200.00,0.00,580.00,0.00,0.00,580.00

17,吧台和酒架定做,定做,,套,0%,1.00,1.00,1500.00,0.00,1500.00,0.00,0.00,1500.00

18,异形吊灯,现场定做,,套,0%,2.00,2.00,300.00,0.00,600.00,0.00,0.00,600.00

19,满铺复合地板,成品地板含安装费,,㎡,5%,40.00,42.00,80.00,0.00,3360.00,0.00,0.00,3360.00

H,店面外观区,,,,,,,,,,,,

1,门头基础,木工板、木方以及配件,,㎡,5%,7.80,8.19,50.00,10.00,491.40,50.00,390.00,881.40

2,金色不锈钢,材料、人工安装和辅料,,㎡,5%,25.00,26.25,50.00,0.00,1312.50,10.00,250.00,1562.50

3,马赛克,材料、人工安装和辅料,,㎡,5%,7.80,8.19,150.00,0.00,1228.50,50.00,390.00,1618.50

4,玻璃,材料、人工安装和辅料,,㎡,5%,7.80,8.19,120.00,0.00,982.80,10.00,78.00,1060.80

5,石材干挂,大理石干挂含配件,,㎡,5%,10.00,10.50,240.00,20.00,2730.00,100.00,1000.00,3730.00

6,龙骨玻璃隔墙基层,木工板、木方以及配件,,㎡,5%,5.00,5.25,50.00,10.00,315.00,50.00,250.00,565.00

7,钢化安全玻璃,玻璃、辅料以及人工安装,,㎡,5%,23.00,24.15,200.00,0.00,4830.00,0.00,0.00,4830.00

8,黑色镜面不锈钢,不锈钢加工以及人工安装,,㎡,5%,10.00,10.50,120.00,0.00,1260.00,0.00,0.00,1260.00

9,拉手,不锈钢拉手,,套,0%,1.00,1.00,200.00,0.00,200.00,0.00,0.00,200.00

10,广告字招牌,定制安装含人工,,项,0%,1.00,1.00,1000.00,0.00,1000.00,0.00,0.00,1000.00

I,其他工程,,,,,,,,,,,,

1,改水路,,,,,,,,,,,,

,卫生间,不含下水改造（下水为变更项目）,改水不含材料,项,0%,1.00,1.00,500.00,0.00,500.00,500.00,500.00,1000.00

2,改电路,,,,,,,,,,,,

,二层,,改电不含材料,项,0%,1.00,1.00,4500.00,0.00,4500.00,4500.00,4500.00,9000.00

3,监控步控,,,,,,,,,,,,

,二层,,不含材料,项,0%,1.00,1.00,500.00,0.00,500.00,500.00,500.00,1000.00

4,音响步控,,,,,,,,,,,,

,二层,,不含材料,项,0%,1.00,1.00,500.00,0.00,500.00,400.00,400.00,900.00

5,灯具开关安装,,,,,,,,,,,,

,二层,,,项,0%,1.00,1.00,0.00,0.00,0.00,1000.00,1000.00,1000.00

6,材料运费,,,项,0%,1.00,1.00,0.00,0.00,0.00,1000.00,1000.00,1000.00

7,垃圾袋及清运费,,,项,0%,1.00,1.00,0.00,0.00,0.00,2000.00,2000.00,2000.00

8,保洁费,一次保洁,,项,0%,1.00,1.00,0.00,0.00,0.00,800.00,800.00,800.00

9,地漏,,,个,0%,1.00,1.00,30.00,0.00,30.00,0.00,0.00,30.00

10,灯具及开关插座,按实结算,,项,0%,1.00,1.00,7000.00,0.00,7000.00,0.00,0.00,7000.00

11,音响设备,,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,0.00

12,监控设备,,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,0.00

13,大型成品镜子,,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,0.00

14,成品爱目堂招牌,,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,0.00

15,沙发和配套茶几,,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,0.00

16,吧椅,,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,0.00

17,电视机,,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,0.00

18,装饰品,,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,0.00

,,,,,,,,,,,,合计,215212.01

,,,,,,,,,,,,,,

1,工程设计费,0.30%,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,6456.36

2,工程施工管理费,0.40%,,项,0%,1.00,1.00,0.00,0.00,0.00,0.00,0.00,8608.48

,工程总造价合计,,,,,,,,,,,,230276.85

,备注：,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,