住宅楼装饰安装工程结算书

附表3,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

长沙恒大名都首期西区首层住户大堂及电梯前室装修工程结算清单,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

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

序号,工程项目,单位,工程量,,,,,,,"基价

②＝③+⑤+③x④",其中,,,各户型造价,,,,,,,备注,甲供材料价,,,,,,,甲供材料总价,,,,,,

,,,5#,6#,7#,15#,16#,17#,18#,,主材基价,材料总损耗率%,其它费,5#,6#,7#,15#,16#,17#,18#,,5#大堂,6#大堂,7#大堂,15#大堂,16#大堂,17#大堂,18#大堂,5#大堂,6#大堂,7#大堂,15#大堂,16#大堂,17#大堂,18#大堂

,,,a,b,c,d,e,f,g,,③,④,⑤,A=a*②,B=b*②,C=c*②,D=d*②,E=e*②,F=f*②,G=g*②,,,,,,,,,,,,,,,

,首层住户大堂及电梯间装修,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

一,天花工程,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1,轻钢龙骨9mm厚防潮石膏板平天花,㎡,0.00,4.63,0.00,0.00,0.00,3.59,4.49,80.00,20.00,10.00,58.00,0.00,370.56,0.00,0.00,0.00,287.50,359.22,,,,,,,,,,,,,,,

2,轻钢龙骨8mm厚硅钙板造型天花（投影面积）,㎡,20.85,24.47,23.04,30.90,30.90,22.56,21.57,82.70,15.00,10.00,66.20,1724.30,2023.90,1905.74,2555.43,2555.43,1865.56,1784.21,,,,,,,,,,,,,,,

3,过厅轻钢龙骨9mm厚防潮石膏板跌一级造型天花（投影面积）,㎡,12.52,8.01,12.55,0.00,0.00,13.01,10.19,88.20,20.00,10.00,66.20,1103.84,706.16,1106.93,0.00,0.00,1147.75,898.43,,,,,,,,,,,,,,,

4,大堂轻钢龙骨9mm厚防潮石膏板跌二级造型天花四周带灯槽（投影面积）,㎡,39.42,40.17,39.77,35.70,35.70,33.27,33.08,134.00,20.00,10.00,112.00,5281.74,5383.32,5329.39,4783.80,4783.80,4458.72,4433.19,,,,,,,,,,,,,,,

5,电梯厅轻钢龙骨9mm厚防潮石膏板跌一级造型天花四周带灯槽（投影面积）,㎡,11.00,11.50,11.43,22.60,22.60,13.70,13.52,118.20,20.00,10.00,96.20,1300.15,1358.97,1351.32,2671.84,2671.84,1619.58,1598.06,,,,,,,,,,,,,,,

6,天花扇灰油白色乳胶漆嘉宝莉AT1000底漆AT3100面漆（一底两面，其他费不管多少遍均不调整）,㎡,65.92,65.43,68.69,70.96,70.96,66.57,68.16,20.31,2.51,,17.80,1339.13,1329.00,1395.23,1441.51,1441.51,1352.19,1384.59,按展开面积，主材甲方代供代扣代付,165.67,164.42,172.61,178.33,178.33,167.28,171.29,1339.13,1329.00,1395.23,1441.51,1441.51,1352.19,1384.59

7,金色墙纸(含腻子层，塑油)欧雅864107,㎡,17.86,23.36,18.11,18.24,18.24,19.57,14.69,29.16,8.42,10.00,19.90,520.72,681.11,528.17,531.91,531.91,570.79,428.44,按展开面积，主材甲方代供代扣代付,165.38,216.33,167.75,168.94,168.94,181.29,136.07,520.72,681.11,528.17,531.91,531.91,570.79,428.44

8,50mm宽天花石膏平线（不含乳胶漆）,m,0.00,14.76,0.00,29.76,29.76,0.00,12.32,11.42,3.50,9.00,7.60,0.00,168.49,0.00,339.71,339.71,0.00,140.63,,,,,,,,,,,,,,,

9,100mm高天花石膏饰线（不含乳胶漆）,m,35.64,36.02,36.12,17.64,17.64,33.04,34.25,12.46,4.00,9.00,8.10,444.07,448.81,450.06,219.79,219.79,411.68,426.71,,,,,,,,,,,,,,,

10,150mm高天花石膏饰线（不含乳胶漆）,m,0.00,0.00,0.00,16.52,16.52,0.00,15.12,12.46,4.00,9.00,8.10,0.00,0.00,0.00,205.84,205.84,0.00,188.40,,,,,,,,,,,,,,,

11,100+68mm宽L型天花石膏饰线（不含乳胶漆）,m,40.00,40.28,40.28,55.40,55.40,35.89,18.32,27.10,10.00,9.00,16.20,1084.00,1091.59,1091.53,1501.34,1501.34,972.51,496.47,,,,,,,,,,,,,,,

一,[小计]：,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

二,地面工程,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1,大堂、电梯间、过厅地面铺600×600mm抛光砖CT-02（萨米特SW396002）,㎡,21.46,20.11,20.29,17.76,17.76,22.00,24.43,111.00,68.00,10.00,36.20,2382.50,2231.97,2251.72,1971.79,1971.79,2442.53,2711.83,主材甲方代供代扣代付，不含斜铺部分,1605.51,1504.06,1517.38,1328.74,1328.74,1645.96,1827.43,2382.50,2231.97,2251.72,1971.79,1971.79,2442.53,2711.83

2,门厅地面铺600×600mm荔枝面黄锈石ST-04连磨边,㎡,30.11,31.46,31.67,38.34,38.34,30.22,27.05,143.10,90.00,2.00,51.30,4309.04,4501.94,4531.83,5486.74,5486.74,4325.08,3870.96,,,,,,,,,,,,,,,

3,大堂及电梯间地面斜铺600×600mm抛光砖CT-01(萨米特SW666002),㎡,33.07,34.64,34.82,32.32,32.32,29.58,23.97,114.09,72.79,7.00,36.20,3772.25,3951.83,3972.62,3687.29,3687.29,3374.67,2734.90,主材甲方代供代扣代付,2575.29,2697.89,2712.08,2517.29,2517.29,2303.86,1867.10,3772.25,3951.83,3972.62,3687.29,3687.29,3374.67,2734.90

4,大堂地面深啡网波打线（200mm）,m,21.64,22.52,22.52,20.92,20.92,20.00,19.26,100.52,84.00,3.00,14.00,2175.25,2263.71,2263.71,2102.88,2102.88,2010.40,1936.02,,,,,,,,,,,,,,,

5,大堂地面浅啡网波打线（80mm）,m,20.04,20.92,20.92,19.32,19.32,18.40,17.66,48.00,40.00,3.00,6.80,961.92,1004.16,1004.16,927.36,927.36,883.20,847.68,,,,,,,,,,,,,,,

6,电梯间地面深啡网波打线（100mm）,m,11.64,11.62,11.66,18.24,18.24,12.46,11.82,51.26,42.00,3.00,8.00,596.67,595.64,597.69,934.98,934.98,638.70,605.89,,,,,,,,,,,,,,,

7,电梯间地面浅啡网波打线（50mm）,m,10.84,10.82,10.86,17.44,17.44,11.66,11.02,23.50,16.80,3.00,6.20,254.78,254.31,255.25,409.91,409.91,274.06,259.01,,,,,,,,,,,,,,,

8,大堂及电梯间80×80mm深啡网镶嵌铺贴,件,63.00,67.00,66.00,69.00,69.00,56.00,46.00,8.08,4.00,2.00,4.00,509.04,541.36,533.28,557.52,557.52,452.48,371.68,,,,,,,,,,,,,,,

9,20厚皇室啡门槛石双边磨边（入户门）,㎡,0.00,0.00,0.00,0.72,0.72,0.72,0.72,735.90,530.00,3.00,190.00,0.00,0.00,0.00,529.85,529.85,529.85,529.85,,,,,,,,,,,,,,,

10,20厚皇室啡门槛石单边磨边（电梯间、大门）,㎡,4.02,3.88,4.02,2.07,2.07,2.92,2.63,675.90,530.00,3.00,130.00,2715.90,2620.60,2715.90,1400.33,1400.33,1972.75,1778.70,,,,,,,,,,,,,,,

二,[小计]：,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

三,墙面工程,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1,灰沙砖砌砖墙,m3,2.03,0.80,2.03,1.46,2.64,2.03,0.80,440.00,440.00,,,893.20,352.00,893.20,642.40,1161.60,893.20,352.00,,,,,,,,,,,,,,,

2,水泥砂浆批荡,㎡,16.91,8.89,16.91,12.16,22.00,16.91,9.78,13.50,13.50,,,228.29,120.02,228.29,164.16,297.00,228.29,132.03,,,,,,,,,,,,,,,

3,墙面250mm高夹板底石膏波浪造型板连白色乳胶漆,㎡,6.90,7.34,6.97,8.14,8.14,7.21,7.41,141.20,60.00,5.00,78.20,973.57,1036.41,983.46,1148.66,1148.66,1018.05,1046.65,,,,,,,,,,,,,,,

4,墙面贴50mm宽半圆线,m,27.58,29.36,27.86,32.54,32.54,28.84,29.65,11.27,3.40,8.00,7.60,310.88,330.95,314.04,366.79,366.79,325.08,334.21,,,,,,,,,,,,,,,

5,墙面铺贴600×600mm米色抛光砖CT-02(含磨10mm鸡嘴线、隐门面贴，萨米特SW396002),㎡,93.14,97.67,94.04,111.98,111.98,130.86,124.13,123.94,68.00,10.50,48.80,11543.75,12105.34,11655.79,13879.04,13879.04,16218.17,15384.52,主材甲方代供代扣代付,6998.52,7339.00,7066.45,8414.32,8414.32,9832.44,9327.04,11543.75,12105.34,11655.79,13879.04,13879.04,16218.17,15384.52

6,墙面400mm高造型深啡网石踢脚线(含石材磨边、开槽),m,34.63,35.84,34.97,33.45,33.45,49.09,47.50,275.40,230.00,3.00,38.50,9537.10,9870.34,9630.74,9212.13,9212.13,13519.39,13081.50,,,,,,,,,,,,,,,

7,大堂入口两侧玻璃间墙下200mm宽深啡网石(含石材磨边、开槽),㎡,0.40,0.40,0.40,0.92,0.92,1.21,0.41,447.06,388.00,2.00,51.30,180.61,178.82,180.61,411.47,411.47,541.84,184.19,,,,,,,,,,,,,,,

8,大堂入口12MM钢化玻璃间墙(含磨边，上、下部角铁架固定),㎡,5.86,5.80,5.86,10.62,10.62,5.86,5.97,244.25,137.50,10.00,93.00,1430.82,1416.65,1430.82,2593.94,2593.94,1430.82,1459.15,,,,,,,,,,,,,,,

9,大堂门套埃及米黄石板（干挂）(含钢骨架连扫防锈漆、基层，含石材磨边),㎡,10.05,10.05,10.05,4.22,4.22,7.36,7.36,485.20,260.00,2.00,220.00,4873.83,4873.83,4873.83,2048.32,2048.32,3571.56,3571.56,,,,,,,,,,,,,,,

10,大堂门套150×60mm造型埃及米黄石饰线（干挂）,m,37.75,37.00,37.75,0.00,0.00,39.05,11.77,251.95,208.20,3.00,37.50,9510.96,9322.00,9510.96,0.00,0.00,9838.49,2965.40,,,,,,,,,,,,,,,

11,大堂门套30×30mm造型埃及米黄石饰线（干挂）(含石材磨边),㎡,6.30,6.30,6.30,13.40,13.40,13.40,13.40,50.96,32.00,3.00,18.00,321.05,321.05,321.05,682.86,682.86,682.86,682.86,该项目不计取干挂费，因为钢骨架材料及人工费已含在“大堂门套埃及米黄石板（干挂）(含钢骨架连扫防锈漆、基层，含石材磨边)”子目内。,,,,,,,,,,,,,,

12,1.5mm厚钛金不锈钢边框10mm钢化玻璃双开门,㎡,4.80,4.80,4.80,9.60,9.60,4.80,4.80,950.00,950.00,,,4560.00,4560.00,4560.00,9120.00,9120.00,4560.00,4560.00,,,,,,,,,,,,,,,

13,门厅钢架造型门套埃及米黄石粘贴(含钢骨架连扫防锈漆、基层，含石材磨边),㎡,2.56,6.66,2.56,5.55,9.10,2.56,6.66,485.20,260.00,2.00,220.00,1242.11,3231.43,1242.11,2692.86,4415.32,1242.11,3231.43,,,,,,,,,,,,,,,

14,门厅柱面120×65mm造型埃及米黄石饰线(含石材磨边)大样D-01-f,m,0.00,0.00,0.00,3.80,3.80,0.00,2.78,229.00,193.20,3.00,30.00,0.00,0.00,0.00,870.18,870.18,0.00,636.61,,,,,,,,,,,,,,,

15,门厅柱面40mm宽半圆造型埃及米黄石饰线(含石材磨边),m,0.00,0.00,0.00,7.60,7.60,0.00,5.56,60.23,41.00,3.00,18.00,0.00,0.00,0.00,457.75,457.75,0.00,334.88,,,,,,,,,,,,,,,

16,门厅柱面120*60mm宽造型埃及米黄石饰线(含石材磨边)大样D-01-m,m,0.00,0.00,0.00,3.80,3.80,0.00,2.78,194.80,160.00,3.00,30.00,0.00,0.00,0.00,740.24,740.24,0.00,541.54,,,,,,,,,,,,,,,

17,门厅柱面埃及米黄石饰面(含石材磨边),㎡,0.00,0.00,0.00,9.64,9.64,0.00,6.79,350.70,260.00,3.00,82.90,0.00,0.00,0.00,3380.75,3380.75,0.00,2381.95,,,,,,,,,,,,,,,

18,门厅门头造型铁花制安,㎡,1.90,1.90,1.90,1.90,1.90,1.90,1.90,1025.20,760.00,2.00,250.00,1947.88,1947.88,1947.88,1947.88,1947.88,1947.88,1947.88,,,,,,,,,,,,,,,

19,造型铁花两边夹10mm厚钢化清玻璃（工程量按单面考虑）,㎡,1.90,1.90,1.90,1.90,1.90,1.90,1.90,311.80,105.00,120.00,80.80,592.42,592.42,592.42,592.42,592.42,592.42,592.42,,,,,,,,,,,,,,,

20,门厅大门实木拉手,副,2.00,4.00,2.00,2.00,2.00,2.00,4.00,525.00,500.00,1.00,20.00,1050.00,2100.00,1050.00,1050.00,1050.00,1050.00,2100.00,,,,,,,,,,,,,,,

21,门厅大门地弹簧坚朗D402,副,2.00,2.00,2.00,2.00,2.00,2.00,2.00,388.78,364.14,1.00,21.00,777.56,777.56,777.56,777.56,777.56,777.56,777.56,主材甲方代供代扣代付,735.56,735.56,735.56,735.56,735.56,735.56,735.56,777.56,777.56,777.56,777.56,777.56,777.56,777.56

22,过厅门套200×80mm造型埃及米黄石饰线,m,51.40,49.90,51.40,16.40,16.40,48.20,48.20,325.75,275.00,3.00,42.50,16743.55,16254.93,16743.55,5342.30,5342.30,15701.15,15701.15,,,,,,,,,,,,,,,

23,过厅门套500×200mm造型深啡网石基座(含石材磨边),个,16.00,0.00,16.00,0.00,0.00,16.00,8.00,111.93,97.75,1.00,13.20,1790.84,0.00,1790.84,0.00,0.00,1790.84,895.42,,,,,,,,,,,,,,,

24,过厅门套450×200mm造型深啡网石基座(含石材磨边),个,0.00,12.00,0.00,4.00,4.00,0.00,0.00,101.83,87.75,1.00,13.20,0.00,1221.93,0.00,407.31,407.31,0.00,0.00,,,,,,,,,,,,,,,

25,过厅门套边埃及米黄石饰面(含石材磨边),㎡,6.68,6.95,6.68,1.44,1.44,6.18,6.12,348.10,260.00,2.00,82.90,2323.57,2418.60,2325.66,501.26,501.26,2151.78,2128.81,,,,,,,,,,,,,,,

26,大堂背景200×80mm造型埃及米黄石饰线(含石材磨边),m,9.60,9.60,9.60,9.65,9.65,9.60,9.60,325.75,275.00,3.00,42.50,3127.20,3127.20,3127.20,3143.49,3143.49,3127.20,3127.20,,,,,,,,,,,,,,,

27,大堂背景450×200×90mm造型深啡网石基座(含石材磨边),个,2.00,2.00,2.00,2.00,2.00,2.00,2.00,101.83,87.75,1.00,13.20,203.66,203.66,203.66,203.66,203.66,203.66,203.66,,,,,,,,,,,,,,,

28,大堂背景墙80mm宽造型深色木饰线(（含收口线、油漆塑色，含木基层),m,9.40,9.40,9.40,9.40,9.40,9.40,9.40,87.20,52.00,10.00,30.00,819.68,819.68,819.68,819.68,819.68,819.68,819.68,,,,,,,,,,,,,,,

29,大堂背景厚夹板底面饰墙纸(含腻子层，塑油)欧雅路易王朝UL0703,㎡,4.79,4.79,4.79,4.77,4.77,4.79,4.79,145.38,59.16,10.00,80.30,696.87,696.87,696.87,693.97,693.97,696.87,696.87,主材甲方代供代扣代付,311.95,311.95,311.95,310.65,310.65,311.95,311.95,696.87,696.87,696.87,693.97,693.97,696.87,696.87

30,大堂背景墙麦哥利木饰面板连扫清漆（含木基层）,㎡,3.54,3.54,3.54,3.18,3.18,3.54,3.72,157.25,45.00,5.00,110.00,556.67,556.67,556.67,500.06,500.06,556.67,584.97,,,,,,,,,,,,,,,

31,电梯门套埃及米黄石饰面(含石材磨边),㎡,3.00,3.00,3.00,3.00,3.00,3.00,3.00,485.20,260.00,2.00,220.00,1453.66,1453.66,1453.66,1453.66,1453.66,1453.66,1453.66,,,,,,,,,,,,,,,

32,电梯门套150mm宽造型埃及米黄石饰线(干挂）,m,0.00,0.00,0.00,0.00,0.00,0.00,0.00,251.95,208.20,3.00,37.50,0.00,0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,,,,,

33,电梯门套组合200mm宽造型埃及米黄石饰线(干挂）,m,13.22,13.22,13.22,12.02,12.02,13.22,13.22,273.58,182.60,3.00,85.50,3616.70,3616.70,3616.70,3288.41,3288.41,3616.70,3616.70,,,,,,,,,,,,,,,

34,电梯门套450×200×30mm造型埃及米黄石基座(含石材磨边),个,4.00,4.00,4.00,4.00,4.00,4.00,4.00,62.54,48.37,2.00,13.20,250.15,250.15,250.15,250.15,250.15,250.15,250.15,,,,,,,,,,,,,,,

35,消防栓方钢底架隐门（含框及五金配件）800*1200(含五金配件、方通扫防锈漆)800*1600mm,樘,1.00,1.00,1.00,1.00,1.00,1.00,2.00,316.00,316.00,,,316.00,316.00,316.00,316.00,316.00,316.00,632.00,,,,,,,,,,,,,,,

36,管井方钢底架隐门（含框及五金配件）(含五金配件、方通扫防锈漆),樘,2.00,2.00,2.00,2.00,2.00,2.00,2.00,316.00,316.00,,,632.00,632.00,632.00,632.00,632.00,632.00,632.00,,,,,,,,,,,,,,,

37,1100mm高皇室啡石组合智能对讲机座(含石材磨边、开孔),座,1.00,1.00,1.00,1.00,1.00,1.00,1.00,1997.00,1700.00,3.00,246.00,1997.00,1997.00,1997.00,1997.00,1997.00,1997.00,1997.00,,,,,,,,,,,,,,,

38,墙面420mm高造型深啡网石踢脚线(含石材磨边、开槽),m,0.00,0.00,0.00,9.42,9.42,10.20,9.03,285.70,240.00,3.00,38.50,0.00,0.00,0.00,2691.29,2691.29,2914.14,2579.87,,,,,,,,,,,,,,,

39,"造型信报箱造型浅啡网石镶贴(按立面投影面积,含镀锌角铁架、贴面、饰线、脚线，不含信箱本体)",㎡,8.12,8.12,8.12,8.12,8.12,8.12,8.12,619.64,388.00,3.00,220.00,5031.48,5031.48,5031.48,5031.48,5031.48,5031.48,5031.48,,,,,,,,,,,,,,,

40,电梯门头GL-01艺术蚀花金镜(选型),㎡,1.18,1.18,1.18,1.18,1.18,1.18,1.18,543.50,450.00,3.00,80.00,642.96,642.96,642.96,642.96,642.96,642.96,642.96,,,,,,,,,,,,,,,

41,入户门及门五金、门锁安装（09B步阳单扇入户装甲门（甲级防火），高利CUST133-68P-R（300）/CUST133-68-P-L(300)，DX003P，5*3.5*3.5（不锈钢））,樘,0.00,0.00,0.00,0.00,0.00,4.00,4.00,3367.52,3367.52,,,0.00,0.00,0.00,0.00,0.00,13470.08,13470.08,主材甲方代供代扣代付，由厂家负责制作及安装，暂定价,,,,,,,,,,,,,,

42,入户门及门五金、门锁安装（09A腾龙单扇单扇入户钢木复合门（甲级防火），金凯登H616BR左开/H616BR右开、SS-FG-05，高利DX003P）,樘,0.00,0.00,0.00,4.00,4.00,0.00,0.00,3368.52,3368.52,,,0.00,0.00,0.00,13474.08,13474.08,0.00,0.00,主材甲方代供代扣代付，由厂家负责制作及安装，暂定价,,,,,,,,,,,,,,

三,[小计]：,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

四,电照工程,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1,"大堂吊灯（迪宝JF1016C-2H1200,φ1400(24头)）",套,1.00,1.00,1.00,0.00,0.00,1.00,1.00,4036.76,3876.00,1.00,122.00,4036.76,4036.76,4036.76,0.00,0.00,4036.76,4036.76,主材甲方代供代扣代付,3914.76,3914.76,3914.76,0.00,0.00,3914.76,3914.76,4036.76,4036.76,4036.76,0.00,0.00,4036.76,4036.76

2,"大堂吊灯（迪宝JF1016C-3H1350,φ1600(30头)）",套,0.00,0.00,0.00,1.00,1.00,0.00,0.00,5504.80,5329.50,1.00,122.00,0.00,0.00,0.00,5504.80,5504.80,0.00,0.00,主材甲方代供代扣代付,0.00,0.00,0.00,5382.80,5382.80,0.00,0.00,0.00,0.00,0.00,5504.80,5504.80,0.00,0.00

3,"电梯前室吊灯（迪宝1025C-2

H900，φ750，8头）",套,1.00,1.00,1.00,1.00,1.00,1.00,1.00,1045.69,914.54,1.00,122.00,1045.69,1045.69,1045.69,1045.69,1045.69,1045.69,1045.69,主材甲方代供代扣代付,923.69,923.69,923.69,923.69,923.69,923.69,923.69,1045.69,1045.69,1045.69,1045.69,1045.69,1045.69,1045.69

4,"电梯前室吊灯（迪宝1025C-1

H800，φ660，6头）",套,0.00,0.00,0.00,0.00,0.00,0.00,0.00,792.41,663.77,1.00,122.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,主材甲方代供代扣代付,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00

5,"白边4""筒灯(含光源及电线驳接)欧普MTD1140/WH喷砂（2U-8W-4100K）",套,29.00,33.00,31.00,34.00,33.00,31.00,32.00,33.19,20.98,1.00,12.00,962.50,1095.26,1028.88,1128.45,1095.26,1028.88,1062.07,主材甲方代供代扣代付,614.50,699.26,656.88,720.45,699.26,656.88,678.07,962.50,1095.26,1028.88,1128.45,1095.26,1028.88,1062.07

6,T4日光灯带,m,20.76,20.96,20.86,19.72,19.72,18.38,18.32,47.35,35.00,1.00,12.00,982.99,992.46,987.72,933.74,933.74,870.29,867.45,,,,,,,,,,,,,,,

7,一位单控开关（不含线管及底盒）,套,1.00,2.00,1.00,0.00,0.00,1.00,1.00,12.53,6.27,1.00,6.20,12.53,25.07,12.53,0.00,0.00,12.53,12.53,主材甲方代供代扣代付,6.33,12.67,6.33,0.00,0.00,6.33,6.33,12.53,25.07,12.53,0.00,0.00,12.53,12.53

8,双位单控开关（不含线管及底盒）,套,1.00,1.00,1.00,1.00,3.00,2.00,2.00,16.56,10.26,1.00,6.20,16.56,16.56,16.56,16.56,49.69,33.13,33.13,主材甲方代供代扣代付,10.36,10.36,10.36,10.36,31.09,20.73,20.73,16.56,16.56,16.56,16.56,49.69,33.13,33.13

9,三位单控开关（不含线管及底盒）,套,2.00,1.00,2.00,2.00,1.00,2.00,2.00,20.32,13.98,1.00,6.20,40.64,20.32,40.64,40.64,20.32,40.64,40.64,主材甲方代供代扣代付,28.24,14.12,28.24,28.24,14.12,28.24,28.24,40.64,20.32,40.64,40.64,20.32,40.64,40.64

10,单相三极低位空调插座(不含线管及底盒),套,1.00,1.00,1.00,1.00,1.00,1.00,1.00,18.72,12.40,1.00,6.20,18.72,18.72,18.72,18.72,18.72,18.72,18.72,主材甲方代供代扣代付,12.52,12.52,12.52,12.52,12.52,12.52,12.52,18.72,18.72,18.72,18.72,18.72,18.72,18.72

11,单相二、三极插座(不含线管及底盒),套,1.00,1.00,1.00,1.00,1.00,1.00,1.00,13.54,7.27,1.00,6.20,13.54,13.54,13.54,13.54,13.54,13.54,13.54,主材甲方代供代扣代付,7.34,7.34,7.34,7.34,7.34,7.34,7.34,13.54,13.54,13.54,13.54,13.54,13.54,13.54

12,单相二、三极电视电源插座(不含线管及底盒),套,1.00,1.00,1.00,1.00,1.00,2.00,2.00,20.35,14.01,1.00,6.20,20.35,20.35,20.35,20.35,20.35,40.70,40.70,主材甲方代供代扣代付,14.15,14.15,14.15,14.15,14.15,28.30,28.30,20.35,20.35,20.35,20.35,20.35,40.70,40.70

13,管内穿线BV-2.5m㎡电线武汉电缆,m,353.00,353.00,353.00,345.00,376.00,353.00,419.00,2.51,1.50,16.00,0.77,886.03,886.03,886.03,865.95,943.76,886.03,1051.69,主材甲方代供代扣代付,614.22,614.22,614.22,600.30,654.24,614.22,729.06,886.03,886.03,886.03,865.95,943.76,886.03,1051.69

14,管内穿线BV-4m㎡电线武汉电缆,m,24.00,24.00,24.00,45.00,39.00,24.00,48.00,3.44,2.33,10.00,0.88,82.63,82.63,82.63,154.94,134.28,82.63,165.26,主材甲方代供代扣代付,61.51,61.51,61.51,115.34,99.96,61.51,123.02,82.63,82.63,82.63,154.94,134.28,82.63,165.26

15,暗装照明用电线管(不分大小统一计算，含底合及相关配件),m,40.00,40.00,40.00,40.00,40.00,40.00,40.00,7.65,2.19,5.00,5.35,305.98,305.98,305.98,305.98,305.98,305.98,305.98,暂定价,,,,,,,,,,,,,,

16,"金属软管(不分管径,综合考虑,含辅材)",m,14.50,16.50,15.50,17.00,16.50,15.50,16.00,7.10,2.00,5.00,5.00,102.95,117.15,110.05,120.70,117.15,110.05,113.60,,,,,,,,,,,,,,,

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

四,[小计]：,,,,,,,,,,,,,129179.22,132580.14,130287.47,136598.05,139005.77,151925.30,147354.64,,,,,,,,,,,,,,,

,【工程项目取费表】,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

A,由施工单位自购材料并负责施工的分部分项工程取费程序,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

A1,分部分项工程直接费合计,,,,,,,,,,,,,101010.46,103545.50,101807.15,91331.27,93702.22,105783.17,102245.11,不含甲方代供代扣代付并由厂家包制作安装的项目和甲方代扣代付材料并负责施工的项目,,,,,,,,,,,,,,

A2,综合费用=A1*费率,,,,,,,,,,,,6.50%,6565.68,6730.46,6617.47,5936.53,6090.64,6875.91,6645.93,,,,,,,,,,,,,,,

A3,利润=A1*费率,,,,,,,,,,,,10.00%,10101.05,10354.55,10180.72,9133.13,9370.22,10578.32,10224.51,,,,,,,,,,,,,,,

A4,税金=(A1+A2+A3)*费率,,,,,,,,,,,,3.41%,4012.79,4113.50,4044.44,3628.27,3722.46,4202.40,4061.84,,,,,,,,,,,,,,,

A5,含税装修价=A1+A2+A3+A4,,,,,,,,,,,,,121689.98,124744.01,122649.78,110029.20,112885.55,127439.79,123177.39,,,,,,,,,,,,,,,

B,甲方代供代扣代付材料由施工单位负责施工的分部分项工程取费程序,,,,,,,,,,,,,,,,,,,,不含施工单位自购材料及施工的项目和甲方代扣代付厂家包制作安装的项目,18765.52,19253.81,18933.80,21469.02,21493.00,21452.87,20848.51,28168.75,29034.63,28480.32,31792.70,31829.47,32672.04,31639.46

B1,分部分项工程直接费合计,,,,,,,,,,,,,28168.75,29034.63,28480.32,31792.70,31829.47,32672.04,31639.46,,,,,,,,,,,,,,,

b,甲方代供代扣代付材料部分的主材基价小计:,,,,,,,,,,,,,18765.52,19253.81,18933.80,21469.02,21493.00,21452.87,20848.51,,,,,,,,,,,,,,,

B2,其它费(人工及辅材)费用=(B1-b)*费率,,,,,,,,,,,,10.00%,940.32,978.08,954.65,1032.37,1033.65,1121.92,1079.09,,,,,,,,,,,,,,,

B3,主材基价(含主材损耗在内)费用=b*费率,,,,,,,,,,,,10.00%,1876.55,1925.38,1893.38,2146.90,2149.30,2145.29,2084.85,甲方代供代扣代付材料不计取利润,,,,,,,,,,,,,,

B4,利润=(B1-b)*费率,,,,,,,,,,,,10.00%,940.32,978.08,954.65,1032.37,1033.65,1121.92,1079.09,,,,,,,,,,,,,,,

B5,税金=(B1+B2+B3+B4)*费率,,,,,,,,,,,,3.41%,1088.67,1122.44,1100.85,1227.75,1229.17,1263.79,1223.59,不含施工单位自购材料及施工的项目和甲方代供代扣代付材料施工单位负责施工的项目,,,,,,,,,,,,,,

B6,含税装修价=B1+B2+B3＋B4+B5,,,,,,,,,,,,,33014.62,34038.62,33383.85,37232.09,37275.24,38324.95,37106.09,,,,,,,,,,,,,,,

C,甲方代供代扣代付厂家包制作安装的分部分项工程取费程序,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

C1,分部分项工程直接费合计,,,,,,,,,,,,,0.00,0.00,0.00,13474.08,13474.08,13470.08,13470.08,,,,,,,,,,,,,,,

C2,配合费＝C1*费率,,,,,,,,,,,,1.00%,0.00,0.00,0.00,134.74,134.74,134.70,134.70,,,,,,,,,,,,,,,

C3,税金=（C1+C2+C3）*费率,,,,,,,,,,,,3.41%,0.00,0.00,0.00,464.06,464.06,463.92,463.92,,,,,,,,,,,,,,,

C4,含税装修价=C1+C2+C3+C4,,,,,,,,,,,,,0.00,0.00,0.00,14072.88,14072.88,14068.70,14068.70,,,,,,,,,,,,,,,

D,含税装修总造价=(A5+B6+C4),,,,,,,,,,,,,154704.61,158782.63,156033.63,161334.17,164233.66,179833.45,174352.18,,,,,,,,,,,,,,,

注：,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1.铺贴地面及墙面瓷片（石材）的水泥砂浆的厚度在基价中已经综合考虑，不因实际施工的水泥砂浆厚度的不同而作任何调整。,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

2.所有石材均包括:开槽\磨边及图纸设计中应完成的其它内容。,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

3.本清单中的基价=主材基价+主材总损耗+其它费，该基价不