大堂及电梯厅装饰安装结算样板

装饰工程结算书,,,,,,,,,,,,,,,,

工程名称：广州增城誉山国际三区二期70#、71#楼D户型首层大堂及电梯厅、标准层电梯厅、地下层电梯厅装饰工程(大货),,,,,,,,,,,,,,,,

序号,项目名称,单位,数量,核,数量（计算式）,综合单价,主材单价,其中人工辅材单价,名称型号规格,其中甲控乙购（主材材料100%及损耗3%采保费5%）,,,金额,作法说明,,

,,,,,,,,,,甲控乙供材料单价,费率,材料及损耗、采保费,,,,

一,地下室大堂,,,,,,,,,,,,,,,

,天花工程,,,,,,,,,,,,,,,

1,天花吊顶,㎡,36.66,36.66,2.41*6.71+0.55*2.97+0.75*0.56+2.86*6.6-0.3*0.59-0.89*0.3,115.00,,,50型轻钢龙骨，双层6厘松本纤维板,,,-,"4,215.51",50型轻钢龙骨，双层6厘松本纤维板，开灯孔、检查口,,

2,刮灰刷乳胶漆PT-01,㎡,36.66,36.66,2.41*6.71+0.55*2.97+0.75*0.56+2.86*6.6-0.3*0.59-0.89*0.3,20.76,,,"立邦内墙抗碱底漆LD-400,高级内墙面漆LY-300",,,-,760.99,环保纤维素108胶水、碳酸钙粉三遍底灰，打磨刷立邦漆三遍,,

,地面工程,,,,,,,,,,,-,-,,,

1,地面砖铺设,㎡,38.40,37.32,2.41*6.71+0.55*2.97+0.75*0.56+2.86*6.6-0.3*0.59-0.89*0.3+0.9*0.9*2+0.13*0.98,48.00,,,凯图TB6008LT(主材批价：70.6元/㎡),70.60,108%,"2,845.88","1,791.55","地面，H≤50内找平,标号425#水泥铺贴",,

,墙身工程,,,,,,,,,,,-,-,,,

1,墙身PT-02哑光乳胶漆,㎡,78.20,78.20,（0.59+2.93+0.76+0.56+1.08+0.13*2+0.95+0.55+1+0.3+0.9+3.78+0.56+0.3+0.6+1.72+0.65+1.16+9.56+0.16*2+2.73+1.25）*2.38+（0.38*0.98+1.19*0.38）,20.76,,,"立邦内墙抗碱底漆LD-400,高级内墙面漆LY-300",,,-,"1,623.40",环保纤维素108胶水、碳酸钙粉三遍底灰，打磨刷立邦漆三遍,,

2,100高瓷砖踢脚线,m,32.51,32.51,0.59+2.93+0.76+0.56+1.08+0.13*2+0.95+0.55+1+0.3+0.9+3.78+0.56+0.3+0.6+1.72+0.65+1.16+9.56+0.16*2+2.73+1.25,12.30,,,凯图XDLC608(主材批价：100.7元/㎡),10.07,108%,353.57,399.87,"地面，H≤30内找平,标号425#水泥砂浆+108建筑胶铺贴",,

3,电梯门套两侧边及顶边拉丝不锈钢,㎡,2.29,2.29,0.215*（2.21*2+0.9）*2,347.43,257.43,90.00,1.2mm拉丝不锈钢,,,-,794.78,玻璃胶粘贴,,

△,电梯门套两侧边及顶边拉丝不锈钢基层木底板,㎡,2.29,2.29,0.215*（2.21*2+0.9）*2,90.00,,,3*4难然木方架面封12难燃厘夹板底,,,-,205.88,3*4难然木方架面封12难燃厘夹板底,,3.245

4,电梯门套瓷砖（人工）,个,2.00,2.00,2.00,250.00,,,,,,-,500.00,,,

△,电梯门套瓷砖（材料、TL-01）,㎡,9.41,2.09,（（0.05+0.07+0.06）*2.38*2+1.05*（0.07+0.04）+0.9*（0.03+0.05））*2,,,,凯图XDLC608(主材批价：100.7元/㎡),100.70,108%,227.15,-,"地面，H≤30内找平,标号425#水泥砂浆+108建筑胶铺贴",,

5,电梯门头灰镜,㎡,0.31,0.31,0.17*0.9*2,138.15,108.15,30.00,6厘灰镜G-02,,,-,42.27,玻璃胶粘贴,,

△,灰镜磨边,㎡,4.28,4.28,（0.17+0.9）*2*2,1.50,,,灰镜磨边,,,-,6.42,灰镜磨边,,

△,灰镜基层木底板,㎡,0.31,0.31,0.17*0.9*2,90.00,,,3*4难然木方架面封12难燃厘夹板底,,,-,27.54,3*4难然木方架面封12难燃厘夹板底,,

,地下室大堂小计：,,,,,,,,,,,"3,426.59","10,368.22",,,

,共2栋地下室大堂,,,,,,,,,,,"6,853.19","20,736.45",,,

二,首层入户大堂及电梯间,,,,,,,,,,,,,,,

,天花工程,,,,,,,,,,,,,,,

1,天花吊顶,㎡,32.08,16.22,4.09*3.73+0.2*2.84+0.97*0.2+2.02*0.71+2.24*6.51+0.5*0.1,115.00,,,50型轻钢龙骨，6+6厘双层埃特板,,,-,"1,865.54",50型轻钢龙骨，双层6厘松本纤维板，开灯孔、检查口,,

1,天花吊顶,㎡,,15.86,,89.91,,,50型轻钢龙骨，8厘双层埃特板,,,-,"1,426.17",50型轻钢龙骨，双层6厘松本纤维板，开灯孔、检查口,,

2,刮灰刷乳胶漆PT-01,㎡,32.08,32.08,4.09*3.73+0.2*2.84+0.97*0.2+2.02*0.71+2.24*6.51+0.5*0.1,20.76,,,"立邦内墙抗碱底漆LD-400,高级内墙面漆LY-300",,,-,666.07,环保纤维素108胶水、碳酸钙粉三遍底灰，打磨刷立邦漆三遍,,

3,天花灯槽,m,28.20,24.81,16.2+12,52.00,,,50系列轻钢龙骨12厘难燃夹板+6厘埃特板制作连乳胶漆，展开面≤300mm,,,-,"1,290.12",50系列轻钢龙骨12厘难燃夹板+6厘松本纤维板，环保纤维素108胶水、碳酸钙粉三遍底灰，打磨刷立邦漆三遍,,

4,天花侧板,㎡,8.46,7.68,（16.2+12）*0.3,135.00,,,50系列轻钢龙骨12厘难燃夹板+6厘松本纤维板制作连乳胶漆,,,-,"1,037.21","50系列轻钢龙骨12厘难燃夹板+6厘松本纤维板，108环保胶水、碳酸钙粉三遍底灰，刷立邦漆底漆1遍,面漆2遍",,

,天花灯槽边木线,m,26.60,24.01,11.2+15.4,20.37,,10.00,12厘难燃夹板制作，含乳胶漆,,,-,489.08,,,

,地面工程,,,,,,,,,,,-,-,,,

1,地面砖斜铺设（TL-03),㎡,21.53,23.24,10.84+10.69,50.00,,,凯图TB6008LT(主材批价：70.6元/㎡),70.60,108%,"1,771.82","1,161.88","地面，H≤50内找平,标号426#水泥铺贴",,

2,地面砖波打线铺设（TL-01),㎡,6.82,4.71,3.92*3.59+2.12*0.71+6.51*2.24+0.5*0.1-（10.84+10.69）-2.32+（1.85-0.71）*0.4,50.00,6.02,,凯图XDLC608(主材批价：100.7元/㎡),100.70,108%,512.42,235.58,"地面，H≤50内找平,标号426#水泥铺贴",,

3,地面砖75mm波打线铺设（TL-06),㎡,2.32,2.26,（17.18+13.69）*0.075,50.00,,,凯图XDLC609(主材批价：95.9元/㎡),95.90,108%,234.19,113.06,"地面，H≤50内找平,标号426#水泥铺贴",,

4,大门及电梯门门槛石铺设（ST-03),㎡,0.85,0.75,1.4*0.22+0.91*0.3*2,114.00,,,金花米黄ST-3,450.00,108%,363.53,85.27,地面，H≤50内找平，用大理石胶粘粉+DL添加剂(白色)铺贴，石材规格现场确定，不能在现场开切、打磨,,

5,石材晶面处理,㎡,0.85,0.75,1.4*0.22+0.91*0.3*2,60.00,,,,,,-,44.88,打磨、抛光,,

,墙面工程,,,,,,,,,,,-,-,,,

1,墙面贴砖（TL-02),㎡,66.56,66.46,（2.75+0.2+1.19+0.2*2+0.44+1.1+0.1+2.63+1.08+0.49+2.24+4.81+0.71）*3.81-2.7*2.22-（0.6*1.8*3-0.8*0.91）+（2.12+1.82+1.27+1.35）*（0.22+0.09+2.2*0.08*2）+（0.23+0.2）*（0.93+2.83）,51.00,,,凯图L6E04(主材批价：71元/㎡),71.00,108%,"5,096.42","3,389.64","地面，H≤30内找平,标号425#水泥砂浆+108建筑胶铺贴",,

2,电梯门套贴石,㎡,6.74,6.74,（（0.14+0.04）*3.81*2+0.26*2.2*2+1.01*（0.41+0.09）+0.15*0.09*2+0.15*1.01+0.14*1.21）*2,107.00,,,黑色圣罗兰ST-01(主材批价：250元/㎡),250.00,108%,"1,818.99",720.86,用大理石胶粘粉+DL添加剂(白色)铺贴，石材规格现场确定，不能在现场开切、打磨,,

3,电梯门头灰镜,㎡,2.39,2.39,1.33*0.9*2,138.15,100.00,30.00,6厘灰镜G-02,,,-,330.73,玻璃胶粘贴,,

△,灰镜磨边,m,62.40,62.40,（0.3+0.3）*2*26*2,1.50,,,灰镜磨边,,,-,93.60,灰镜磨边,,

△,灰镜基层木底板,㎡,2.39,2.39,1.33*0.9*2,90.00,,,3*4难然木方架面封12难燃厘夹板底,,,-,215.46,3*4难然木方架面封12难燃厘夹板底,,

4,灰镜边6*6灰钢条框架边,m,8.92,8.92,（1.33+0.9）*2*2,40.80,,,6*6灰钢条,,,-,363.94,玻璃胶粘贴,,

5,管井暗门30*30方通骨架焊接（1800*600）,套,1.00,1.00,1.00,352.01,,,30*30镀锌方通满焊，焊点防锈处理,,,-,352.01,,,

△,消防暗门30*30方通骨架焊接（900*800）,套,1.00,1.00,1.00,312.01,,,30*30镀锌方通满焊，焊点防锈处理,,,-,312.01,,,

增加,墙面干挂砖,㎡,3.97,3.97,1.8*0.6*3+0.8*0.91,50.00,,,凯图L6E04(主材批价：71元/㎡),71.00,108%,304.27,198.40,砖铺贴,,

7,管井暗门30*30方通骨架焊接（1800*600）,套,2.00,2.00,2.00,352.01,,,30*30镀锌方通满焊，焊点防锈处理,,,-,704.02,,,

8,入楼梯间门门套贴石,㎡,1.33,1.33,1.33,107.00,,,黑色圣罗兰ST-01,250.00,108%,359.59,142.50,用大理石胶粘粉+DL添加剂(白色)铺贴，石材规格现场确定，不能在现场开切、打磨,,

9,两门门中间灰镜,㎡,0.78,0.78,0.38*2.05,138.15,100.00,30.00,6厘灰镜G-02,,,-,107.62,玻璃胶粘贴,,

△,灰镜磨边,m,4.86,4.86,（0.38+2.05）*2,1.50,,,灰镜磨边,,,-,7.29,灰镜磨边,,

△,灰镜1.2mm镜面不锈钢收边（20+6+20）,m,4.86,4.86,（0.38+2.05）*2,25.65,15.65,10.00,MT-03;1.2mm镜面不锈钢,,,-,124.66,,,

10,灰镜基层木底板,㎡,0.78,0.78,0.38*2.05,90.00,,,3*4难然木方架面封12难燃厘夹板底,,,-,70.11,9厘板贴斑马纹饰面板,,

11,对讲机座制作,㎡,1.15,0.00,0.2*0.45+（0.71+0.9）*0.2+0.41*0.9*2,107.00,,,ST-05啡网,380,108%,-,-,,,

12,夹板底架,㎡,1.15,0.00,0.2*0.45+（0.71+0.9）*0.2+0.41*0.9*2,90.00,,,"12mm难燃夹板底,木龙骨架",,,-,-,"12mm难燃夹板底,木龙骨架",,

13,对讲基座角铁支架,项,1.00,0.00,1.00,62.35,,,30mm*30mm*3mm镀锌角铁,,,-,-,,,

,首层入户大堂及电梯间小计：,,,,,,,,,,,"10,461.22","15,547.71",,,

,共2栋首层入户大堂及电梯间小计：,,,,,,,,,,,"20,922.45","31,095.41",,,

二,标准层电梯间,,,,,,,,,,,,,,,

,天花工程,,,,,,,,,,,,,,,

1,天花吊顶,㎡,9.92,9.92,2.2*4.51,115.00,,,50型轻钢龙骨，双层松本纤维板,,,-,"1,141.03",50型轻钢龙骨，双层6厘松本纤维板，开灯孔、检查口,,

2,刮灰刷乳胶漆PT-A1,㎡,9.92,9.92,2.2*4.51,19.85,,,"立邦内墙抗碱底漆LD-400,高级内墙面漆LY-300",,,-,196.95,环保纤维素108胶水、碳酸钙粉三遍底灰，打磨刷立邦漆三遍,,

3,天花侧板,㎡,2.36,2.36,(2.2-0.4+4.51-0.4)*2*0.2,135.00,,,50系列轻钢龙骨12厘难燃夹板+6厘埃特板制作连乳胶漆，展开面≤300mm,,,-,319.14,50系列轻钢龙骨12厘难燃夹板+6厘松本纤维板，环保纤维素108胶水、碳酸钙粉三遍底灰，打磨刷立邦漆三遍,,

,地面工程,,,,,,,,,,,-,-,,,

1,地面砖斜铺设（TL-03),㎡,6.67,6.67,(4.51-0.27*2-0.08*2)*(2.2-0.17*2-0.08*2)+0.96*0.2,50.00,,,凯图TB6008LT(主材批价：70.6元/㎡),70.60,108%,508.50,333.45,"地面,H≤50内找平,标号426#水泥铺贴",,

2,地面砖波打线铺设（TL-01),㎡,2.72,2.72,4.51*0.17*2+2.2*0.27*2,50.00,,,凯图XDLC608(主材批价：100.7元/㎡),100.70,108%,295.97,136.07,"地面,H≤50内找平,标号426#水泥铺贴",,

3,地面砖75mm波打线铺设（TL-06),㎡,0.89,0.89,(3.97+1.86)*2*0.075+0.075*0.075*2,50.00,,,凯图XDLC609(主材批价：95.9元/㎡),95.90,108%,91.74,44.29,"地面,H≤50内找平,标号426#水泥铺贴",,

4,电梯门槛石铺设,㎡,0.55,0.55,0.91*0.3*2,114.00,,,金花米黄ST-03,450.00,108%,265.36,62.24,地面，H≤50内找平，用大理石胶粘粉+DL添加剂(白色)铺贴，石材规格现场确定，不能在现场开切、打磨,,

5,石材晶面处理,㎡,0.55,0.55,0.91*0.3*2,60.00,,,,,,-,32.76,打磨、抛光,,

,墙面工程,,,,,,,,,,,-,-,,,

1,墙面贴砖(TL-03),㎡,21.68,16.27,(4.51+2.2)*2*2.4-0.96*2+(0.96+2*2)*0.14-2.3*1.1*2-1.06*2.4*2-0.55*1.45-(1.77*0.6+0.68*0.89+0.6*1.78+0.58*1.78),51.00,,,凯图TB6008LT(主材批价：70.6元/㎡),70.60,108%,"1,240.50",829.73,"地面，H≤30内找平,标号425#水泥砂浆+108建筑胶铺贴",,

2,抛光砖地脚线（TL-01),m,8.42,8.83,(4.51+2.2)*2-0.96+0.14*2-1.1*2-1.06*2,12.30,,,凯图XDLC608(主材批价：100.7元/㎡),10.07,108%,96.04,108.62,"地面，H≤30内找平,标号425#水泥砂浆+108建筑胶铺贴",,

3,电梯门套两侧边及顶边拉丝不锈钢,㎡,2.76,2.76,(0.26*(2.2*2+0.9))*2,347.43,257.43,90.00,1.2mm拉丝不锈钢,,,-,957.52,,,

4,电梯门套两侧边及顶边拉丝不锈钢基层木底板,㎡,2.76,2.76,(0.26*(2.2*2+0.9))*2,90.00,,,3*4难然木方架面封12难燃厘夹板底,,,-,248.04,3*4难然木方架面封12难燃厘夹板底,,

5,电梯门套贴瓷砖（人工）,个,2.00,2.00,2.00,250.00,,,,,,-,500.00,,,

6,电梯门套瓷砖（材料、TL-01）,㎡,1.98,1.98,((0.04+0.07+0.06)*2.48*2+1.06*0.07+0.04*2*0.9)*2,,,,凯图XDLC608(主材批价：100.7元/㎡),100.70,108%,215.21,-,"地面，H≤30内找平,标号425#水泥砂浆+108建筑胶铺贴",,

7,电梯门头灰镜,㎡,0.31,0.31,(0.17*0.9)*2,138.15,100.00,30.00,6厘灰镜G-02,,,-,42.27,玻璃胶粘贴,,

8,灰镜磨边,m,0.61,4.28,(0.17*0.9)*2*2,1.50,,,灰镜磨边,,,-,6.42,灰镜磨边,,

9,灰镜基层木底板,㎡,0.31,0.31,(0.17*0.9)*2,90.00,,,3*4难然木方架面封12难燃厘夹板底,,,-,27.54,3*4难然木方架面封12难燃厘夹板底,,

10,管井暗门30*30方通骨架焊接（1770*600）,套,1.00,1.00,1.00,352.01,,,30*30镀锌方通满焊，焊点防锈处理,,,-,352.01,,,

,C立面,,,,,,,,,,,-,-,,,

3,管井暗门30*30方通骨架焊接（1780*580）,套,1.00,1.00,1.00,352.01,,,30*30镀锌方通满焊，焊点防锈处理,,,-,352.01,,,

4,管井暗门30*30方通骨架焊接（1780*600）,套,1.00,1.00,1.00,312.01,,,30*30镀锌方通满焊，焊点防锈处理,,,-,312.01,,,

△,消防暗门30*30方通骨架焊接（680*890）,套,1.00,1.00,1.00,312.01,,,30*30镀锌方通满焊，焊点防锈处理,,,-,312.01,,,

增加,墙面干挂砖,㎡,3.77,3.77,1.77*0.6+0.68*0.89+0.6*1.78+0.58*1.78,50.00,,,凯图TB6008LT(主材批价：70.6元/㎡),70.60,108%,287.27,188.38,砖铺贴,,

,标准层电梯间小计：,,,,,,,,,,,"3,000.59","6,502.50",,,

,共2栋30层标准层合计,,,,,,,,,,-,"180,035.15","390,150.07",,,

,其他工程小计,,,,,,,,,,,,,,,

五,签证部分,,,,,,,,,,,,,,,

,签证01《指令号：2012-10-22》,,,,,,,,,,,,,,,

1,电梯轿厢（共4个）里天花、地面、四周及电梯门套封9mm夹板做成品保护,㎡,74.48,63.28,,42.47,,,,,,,"2,687.28",,,

,签证02《指令号：2012-10-26》,,,,,,,,,,,,-,,,

1,"首层大堂玻璃幕墙外侧面封板,木龙骨架,9厘夹板底",㎡,32.51,21.84,,52.47,,,,,,,"1,145.87",,,

2,首层大堂玻璃幕墙外侧面封板刷白色乳胶漆,㎡,32.51,21.84,,20.76,,,,,,,453.40,,,

,签证03《指令号：2012-10-26》,,,,,,,,,,,,-,,,

,电梯前室（共62层）地面用彩条布保护,㎡,662.39,443.35,,3.50,,,,,,,"1,551.74",,,

,电梯门套封夹板保护9mm夹板做成品保护,㎡,262.33,47.48,,42.47,,,,,,,"2,016.31",,,

,消防箱中间贴消防栓标志材料费,张,62.00,62.00,,12.00,,,,,,,744.00,,,

,消防箱中间贴消防栓标志人工费,工,4.00,0.00,,0.00,,,,,,,-,,,

,签证04《指令号：2012-11-1》,,,,,,,,,,,,-,,,

,消防报警按钮盒未装，将已贴墙砖打掉,㎡,0.84,0.84,,51.00,,,,71,108%,64.41,42.84,费用由穗港负责,,

,4、5、30、31楼由于韵宅木门厂搬运木门将墙砖撞破,㎡,0.12,0.12,,51.00,,,,71,108%,9.20,6.12,费用由韵宅木门负责,,

,签证05《指令号：2012-11-13》,,,,,,,,,,,,-,,,

,首层大堂铝合金基座原设计高度200mm所用墙砖,㎡,21.60,11.64,,0.00,,,,71,108%,892.56,-,费用由华侨铝窗负责,,

,签证06《指令号：2012-11-21》,,,,,,,,,,,,-,,,

,1、 70、71栋1~3、30、31层消防箱背面封板、扇灰、乳胶漆,个,10.00,,,300.00,,,,,,,-