小别墅室内装饰工程预算.doc

小别墅室内装饰工程预算1、根据工程量计算规则计算工程量地面工程：一层：厨、卫：浅棕色防滑地砖 （4.4-0.24）*（3.9-0.24）=4.16*3.66=15.225615.23（3.6-0.24）*（2-0.24）-0.68*1.7*0.45=3.36*1.76-0.5202=5.9136-0.5202=5.39435.3915.2256+5.3943=20.619920.62居室一：浅灰色大理石地面 （4.8-0.24）*（3.9-0.24）=4.56*3.66=16.689616.69门厅：橡胶绒地毯 （1.8-0.24）*（1.2-0.24）=1.56*0.96=1.49761.5过道：米黄色地砖 （4.4-0.24）*（1.8-0.24）*2=4.16*3.56*2=14.8096*2=29.619229.62楼梯间：化纤地毯（固定式）（3.6-0.12）*（2.4-0.24）=3.48*2.16=7.51687.52客厅：浅红色花岗岩地面 （3.6+1.8）-0.12*（3.6-0.24）+（3.14*1.812+2*1.812）=5.28*3.36+9.31368=17.7408+9.31368=27.0544827.05二层：居室二、三：硬木地板（4.4-0.24）*（3.9-0.24）+（3.6+1.2-0.24）*（3.9-0.24）=4.16*3.66+4.56*3.66=15.2256+16.6896=31.915231.92楼梯间：化纤地毯（固定式）(3.6-0.12+0.3）*（2.4-0.24）=3.78*2.16=8.16488.16台阶台面（豆绿色花岗岩饰面）（1.2*2.16）+（2.16*2.4）*2+0.3=2.592+10.668=13.26上层屋面工程量:(1.8-0.12)*(1.2-0.24)+(3.6+1.8-0.12)*(3.6-0.24)+(3.14*1.182)+2*1.812+(3.6-0.24)*(2-0.24)=1.4976+27.05448+7.5168=36.0688836.07卫生间： 踢脚板（浅棕色防滑砖）（3.6-0.24）+（2-0.24）*2-0.68*1.7*0.45-0.9 =5.12*2-0.5202-1.8=10.24-0.5202-0.9=8.81988.8198*0.15=1.322971.32客厅：踢脚板（浅红色花岗岩）（3.6+1.8-0.12)+（3.6-0.24）*2+（3.14*1.812+2*1.812）-0.9*3=8.64*2+9.31368-2.7=23.8936823.89368*0.15=3.5840523.58居室一：踢脚板（浅灰色大理石）（4.8-0.24）+（3.9-0.24）*2-0.9=8.22*2-0.9=15.5415.54*0.15=2.3312.33居室二、三：踢脚板（硬木板）（4.4-0.24）+（3.9-0.24）*2+（3.6+1.2-0.24）+（3.9-0.24）*2-0.9*2 =7.82*2+8.22*2-1.8=30.2830.28*0.15=4.5424.54其他墙面：踢脚板（瓷砖）门厅：（1.8-0.24）+（1.2-0.24）*2-0.9*2=1.56+0.96*2-0.9*2=2.52*2-1.8=5.04-1.8=3.243.24*0.15=0.4860.49过道： 一层（4.4-0.24）+（1.8-0.24）*2-0.9*4-2.4=4.16+3.56*2-3.6-2.4=15.44-3.6-2.4=9.449.44*0.15=1.1461.15二层（4.4-0.24）+（1.8-0.24）*2-0.9*2-2.4=15.44-1.8-2.4=11.2411.24*0.15=1.6861.69楼梯间：一层（2.16-0.24）+（1.2-0.12）*2+(1.03-0.12)+2.4*2=3*2+3.31*2=12.6212.62*0.15=1.8931.89（3.6+2.4）*0.15=0.9二层（2.16-0.24）+（1.2-0.12）*2+(2.16-0.24)+2.4+0.3*2=3*2+4.62*2=15.2415.24*0.15=2.2862.29扶手栏杆：（有机玻璃板，栏杆扶手）2.4*4*0.928.83墙面工程：厨房：白底淡花瓷砖墙裙 （4.4-0.24）+（3.9-0.24）*2-2.1*1.8-0.9*1.8-0.9*0.9-1.8*0.9=7.82*2-2.1*1.8-0.9*1.8-0.9*0.9-1.8*0.9=15.64-3.78-1.62-0.81-1.62=8.818.81*1.8=15.85815.86仿瓷涂料：（4.4-0.24）+（3.9-0.24）*2-2.1*0.2-0.9*0.2-0.9*0.9-1.8*0.9=7.82*2-2.1*0.2-0.9*0.2-0.9*0.9-1.8*0.9=15.64-0.42-0.18-0.81-1.62=12.6112.61 *1.2=15.13215.13铝合金玻璃隔断：2.1*2=4.2卫生间：米黄色瓷砖 （3.6-0.24）+（2-0.24）*2-0.68*1.7*0.45-0.9*2-0.9*1.8=5.12*2-0.5202-1.8-1.62=6.29986.2998*2.83=17.82843417.8317.83-1.32=16.5116.51/（0.15*0.2）=550.3551块仿锦缎壁纸：（3.6+1.8-0.12)+（3.6-0.24）*2+（3.14*1.812+2*1.812）-（0.9*2）*3-5.213*1.8-1.8*1.8=8.64*2+9.31368-5.4-9.2214-3.24=8.732288.73228*2.83=24.712352424.7124.71-3.58=21.13居室一彩色喷涂面 （4.8-0.24）+（3.9-0.24）*2-0.9*2-2.1*1.8=8.22*2-0.9*2-2.1*1.8=16.44-1.8-3.78=10.8610.86*3=32.5830.95-2.33=30.25水曲柳胶合护壁板（4.4-0.24）+（3.9-0.24）*2+（3.6+1.2-0.24）+（3.9-0.24）*2-(0.9*2)*2-0.9*1.8-2.1*1.8 =7.82*2+8.22*2-3.6-1.62-3.68=15.64+16.44-3.6-1.62-3.68=22.9822.98*2.85=65.49365.4965.49-4.54=60.95仿瓷涂料门厅：（1.8-0.24）+（1.2-0.24）*2-0.9*2-0.9*2.72.52*2-1.8-2.43=0.810.81*3=2.432.43-1.15=1.28过道： 一层（4.4-0.24）+（1.8-0.24）*2-0.9*2*3-0.9*2.7-2.4-2.1*2=4.16+3.56*2-0.9*2*3-0.9*2.7-2.4-2.1*2 =15.44-5.4-2.43-2.4-4.2=1.011.01*2.98=3.00983.013.01-1.15=1.85二层（4.4-0.24）+（1.8-0.24）*2-0.9*2-0.9*2.7-2.4-0.9*1.8*2= 15.44-1.8-2.43-2.4-3.24=5.575.57*2.98=16.598616.616.6-1.69=14.91楼梯间：一层（2.16-0.24）+（1.2-0.12）*2+(1.03-0.12)+2.4*2-0.9*0.9=3*2+3.31*2-0.81=11.8111.81*3=35.4335.43-1.89-0.9=32.64二层（2.16-0.24）+（1.2-0.12）*2+(2.16-0.24)+2.4+0.3*2-0.9*0.9=3*2+4.62*2-0.81=14.4314.43*3=43.2943.29-2.29=41顶面工程：一层：厨：仿瓷涂料（4.4-0.24）*（3.9-0.24）=4.16*3.66=15.225615.23卫：木方格吊顶 （3.6-0.24）*（2-0.24）=3.36*1.76=5.91365.91居室一：矿棉板（彩喷面）（4.8-0.24）*（3.9-0.24）=4.56*3.66=16.689616.69门厅：仿瓷涂料 （1.8-0.24）*（1.2-0.24）=1.56*0.96=1.49761.5过道：仿瓷涂料 （4.4-0.24）*（1.8-0.24）*2=4.16*3.56*2=14.8096*2=29.619229.62楼梯间：仿瓷涂料 一层（3.6-0.12）*（2.4-0.24）=3.48*2.16=7.51687.52二层 (3.6-0.12+0.3）*（2.4-0.24）=3.78*2.16=8.16488.16客厅：胶合板面（水面柳）（3.6+1.8）-0.12*（3.6-0.24）+（3.14*1.812+2*1.812）=5.28*3.36+9.31368=17.7408+9.31368=27.0544827.05T型铝合金龙骨：27.05居室二、三： 胶合板面（水面柳）（4.4-0.24）*（3.9-0.24）+（3.6+1.2-0.24）*（3.9-0.24）=4.16*3.66+4.56*3.66=15.2256+16.6896=31.915231.92方木楞龙骨：31.92上层屋面工程量:(1.8-0.12)*(1.2-0.24)+(3.6+1.8-0.12)*(3.6-0.24)+(3.14*1.182)+2*1.812+(3.6-0.24)*(2-0.24)=1.4976+27.05448+7.5168=36.0688836.07门窗工程：门：金属防盗门：0.9*2.7*3=7.29胶合板门：0.9*2*6=10.8百叶胶合板门：0.9*2=1.8窗：铝合金弧形窗：5.213*1.8=9.38349.38铝合金推拉窗：2.1*1.8*2=7.56铝合金平开窗：0.9*1.8*5=8.1铝合金固定窗：0.9*0.9*3=1.62油漆工程：居室二、三：硬木地板地面漆：（4.4-0.24）*（3.9-0.24）+（3.6+1.2-0.24）*（3.9-0.24）=4.16*3.66+4.56*3.66=15.2256+16.6896=31.915231.92墙面漆： （4.4-0.24）+（3.9-0.24）*2+（3.6+1.2-0.24）+（3.9-0.24）*2-(0.9*2)*2-0.9*1.8-2.1*1.8 =7.82*2+8.22*2-3.6-1.62-3.68=15.64+16.44-3.6-1.62-3.68=22.9822.98*2.85=65.49365.4965.49-4.54=60.95顶棚漆面：31.92客厅顶棚漆面：（3.6+1.8）-0.12*（3.6-0.24）+（3.14*1.812+2*1.812）=5.28*3.36+9.31368=17.7408+9.31368=27.0544827.05卫生间顶棚漆面：（3.6-0.24）*（2-0.24）=3.36*1.76=5.91365.91分部分项工程量清单分部分项工程量清单工程名称：某小别墅室内装饰工程序号项目编码项目名称计量单位工程数量地面工程1020104001001楼地面地毯，门斗间橡胶绒地毯，单层M1.822020102001001石材楼地面，客厅浅红色花岗石地面，拼花，600*600*20M21.623020102001002石材楼地面，居室一浅灰色大理石地面，400*400*20M16.694020102002001块料楼地面，厨房、卫生间浅棕色防滑地砖，600*600M19.985020102002002块料楼地面，米黄色地砖，一层、二层过道及底层楼梯间地面，建筑胶砂浆粘贴，单块规格500*500M20.766020106005001地毯楼地面，楼梯踏步及休息平台铺化纤地毯，固定式M7.787020104002001竹木地板，居室二、三企口板硬木地板，铺在毛地板上,使用CY401粘结剂，润油粉，刮一遍腻子，调和漆一遍，磁漆一遍M32.258020105002001石材踢脚线，客厅花岗石踢脚线，浅红色，150mm高M2.839020105002002石材踢脚线，居室一大理石踢脚线，浅灰色，150mm高M2.4710020105003001块料踢脚线，过道、门斗间、底层楼梯间瓷砖踢脚线，150mm高M4.1911020108001001石材台阶面，豆绿色花岗石台阶，400*400*20,建筑胶砂浆粘结M6.3812020102001003石材楼地面，豆绿色花岗石地面，400*400*20，建筑胶砂浆粘结M4.5813020107001001金属扶手带栏杆、栏板，楼梯不锈俐扶手，有机玻璃栏板M6.8614020107001002金属扶手带栏杆、栏板，上人屋面不锈钢栏杆、扶手M14.25墙、柱面工程15020204003001块料墙面，厨房瓷砖墙裙，砖墙，内墙，用砂浆枯贴M22.1716020204003002块料墙面，卫生间米黄瓷砖墙面，砖墙，内墙，粉状胶粘剂粘贴M26.0717020207001001装饰板墙面，居室二、三水曲柳(胶合板)护壁，厚3mm，润油粉，刮一遍腻子，调合漆一遍，磁漆三遍M80.1518020201001001墙面一般抹灰，砖墙面抹混合砂浆M193.8619020209001001隔断，铝合金框，5mm厚白玻璃M4.2天棚工程20020301001001天棚抹灰，顶棚抹混合砂浆，现浇板面M45.7821020302001001天棚吊顶，卫生间木方格吊顶，吊顶高150mm，润滑粉二遍，刮腻子，封闭漆一遍聚氨酯漆一遍，聚氨酯清漆二遍M5.9122020302001002天棚吊顶，T型铝合金龙骨，面层为胶合板（水曲柳）吊顶高150mm，刷底油，刮一遍腻子，调和漆二遍，磁漆二遍M21.6223020302001003天棚吊顶，居室二、三混凝土板下吊方木楞龙骨，胶合板面层，吊顶高150mm，刷底油，刮一遍腻子，调和漆二遍M31.9224020302001004天棚吊顶，居室一混凝土板下粘贴矿棉吸音板M16.69门窗工程25020406002001金属平开窗，铝合金平开窗，一樘5213*1800，三樘1800*1800，五樘900*1800，玻璃均为5mm，厚蓝色玻璃樘926020406001001金属推拉窗，铝合金推拉窗，2100*1800，玻璃为5mm厚蓝色玻璃樘227020406003001金属固定窗，铝合金固定窗，900*900，玻璃为5mm厚蓝色玻璃樘328020402006001防盗门，金属防盗门，900*2700，钢框樘329020401004001胶合板门，900*2000，带暗插销，刷一遍底油，两遍调合漆樘630020401004002胶合板门，百叶胶合板门。900*2000，带暗插销，刷底油，两遍清漆樘131020408001001木窗帘盒，硬木窗帘盒，双轨，刷一遍底油，两遍清漆M16.91油漆、涂料、婊糊工程32020507001001刷喷涂料，厨房，卫生间等顶棚喷聚氨脂液体瓷，一道底瓷二道面瓷M45.7833020507001002刷喷涂料，厨房，卫生间等墙面喷仿瓷徐料M116.1734020507001003刷喷涂料，居室一墙面喷多彩涂料M41.7735020507001004刷喷涂料，居室一顶棚矿棉板彩喷M16.6936020509002001织绵缎裱糊，客厅仿锦缎壁纸，整体裱糊M35.92其他工程37020603010001镜箱，卫生间镜箱，材料为塑料个138020503005001毛巾杆，卫生间不锈钢毛巾杆根1清单综合单价工程名称：某小别墅室内装饰工程序号项目名称工程内容单位定额编号其中（元）综合单价合价人工材料机械管理利润税金1楼地面地毯门斗间橡胶绒地毯M1-11124.4271.712.9333.687.924.97 77.29 140.66 2石材楼地面花岗石地面，拼花M1-67368.626361.04221.392363.36556.08348.43 456.64 9870.49 3石材楼地面大理石地面M1-62229.322784.06103.311059.67249.34156.23 265.17 4425.70 4块料楼地面浅棕色防滑地砖M1-57140.061198.648.35471.58110.9669.53 98.58 1969.55 5块料楼地面地砖M1-53232.1118.3450.03476.16112.0434.90 95.79 1988.67 6地毯楼地面楼梯铺地毯M1-55188.04456.6119.68225.8753.1533.30 121.25 943.35 7竹木地板硬木地板M1-80777.875453.8220.652196.51516.83323.55 300.57 9173.66 润油粉，刮一遍腻子，调和漆一遍，磁漆一遍M11-64277.67175.1213.87158.6637.3323.39 662.65 8石材踢脚线花岗石踢脚线M1-17453700.2726.78265.2262.439.10 391.40 1107.67 9石材踢脚线大理石踢脚线M1-17342.74600.3922.19226.2153.2333.35 382.49 944.76 10块料踢脚线瓷砖踢脚线M1-17764.77825.5931.27313.3573.7346.20 312.34 1308.71 11石材台阶面豆绿色花岗石台阶M1-199129.831800.9574.14681.67160.39100.50 446.24 2846.98 12石材楼地面花岗石地面M1-6521.8291.2710.63110.0625.916.23 290.92 459.66 13金属扶手带栏杆、栏板楼梯不锈钢栏杆M7-11194.791468.1554.6583.96137.486.09 590.84 2438.90 楼梯不锈钢扶手M7-4833.551058.0245.21386.590.9456.98 1614.23 14金属扶手带栏杆、栏板不锈钢栏杆M7-31203.742631.1893.66995.72234.29146.80 495.77 4158.59 不锈钢扶手M7-6260.281904.9481.37695.84163.73102.59 2906.16 15块料墙面厨房瓷砖墙裙M3-144300.4476.8825.05272.7964.1940.22 51.39 1139.31 16块料墙面卫生间米黄瓷砖M3-145349.86920.5339.89445.5104.8265.68 71.37 1860.60 17装饰板墙面胶合板M3-166673.261976.5112.21939.07220.96138.45 73.91 3922.00 润油粉，刮一遍腻子，调和漆一遍，磁漆三遍M11-64690.09435.2134.46394.3292.7858.13 1646.86 18墙面一般抹灰砖墙抹混合砂浆M3-77709.53393.5463.97396.7993.3658.50 8.55 1657.19 19隔断玻璃隔断M4-3463.251018.3368.38390.999257.64 311.99 1310.34 20天棚抹灰混凝土天棚抹灰M2-97183.1280.5710.5393.1721.9213.74 8.50 289.11 21天棚吊顶卫生间木方格吊顶M2-128.01119.444.6751.7212.177.63 89.10 216.07 木方格吊顶刷油M11-19696.6390.35.7365.515.419.66 273.57 一遍聚氨酯漆M11-21110.0515.190.778.842.081.30 36.93 22天棚吊顶T型铝合金双层龙骨M2-43139.23762.3243.89321.4575.6447.39 130.02 1342.53 胶合板装在龙骨上M2-63102.91625.6822.27255.2960.737.66 1066.85 胶合板刷漆M11-46104.64104.216.4973.2217.3310.80 305.79 一遍磁漆M11-17932.6532.861.9522.945.43.38 95.80 23天棚吊顶方木楞龙骨M2-2175.88996.2237.03411.196.7360.61 105.96 1716.96 胶合板面层M2-6698.63827.3728.41324.576.3547.84 1355.26 胶合板刷漆M11-46154.49153.859.58108.0925.4315.94 451.44 24天棚吊顶粘贴矿棉板M2-80102.64490.6918.19207.9248.9230.65 52.03 868.36 25金属平开窗铝合金平开窗M6-31381.898487.76274.723109.09721.55458.02 1142.78 12985.01 26金属推拉窗铝合金推拉窗M6-3389.511979.0664.11725.11170.61106.90 1514.20 3028.40 27金属固定窗铝合金固定窗M6-3522.16469.4515.26172.3440.5525.41 239.92 719.76 28防盗门金属防盗门M6-7496.962609.3884.56948.91223.27139.90 1321.03 3963.08 29胶合板门胶合板门M6-298.822043.2565.45750.56176.6110.65 593.18 3134.68 胶合板门暗插销M6-10423.1142.625.0458.0613.668.56 242.48 底油，二遍调和漆M11-160.1664.153.7843.5510.256.42 181.89 30胶合板门百叶胶合门M6-216.47340.5410.91125.0929.4318.44 595.10 522.44 暗插销个6-1043.8523.770.849.682.281.43 40.42 底油，二遍清漆M11-1712.449.590.677.721.821.14 32.24 31木窗帘盒硬木窗帘盒M6-13421.82722.0667.13342.7280.6443.57 90.27 1414.37 底油，二遍清漆M11-2550.7314.22.0322.775.363.36 95.09 32刷喷涂料聚氨酯液体瓷M2-11376.45361.6613.28153.1736.1122.62 14.00 640.97 33刷喷涂料墙面喷仿瓷涂料M3-109123.14979.3133.69386.299.08954.06 13.89 1613.32 34刷喷涂料墙面彩喷M3-10851.78358.3912.95143.8633.8521.21 14.38 600.83 35刷喷涂料顶棚矿棉板彩喷M2-11124.03104.153.8444.8910.566.62 11.23 187.47 36织锦缎裱糊客厅仿锦缎壁纸M3-123231.322436.0981.54934.64219.92137.79 108.67 3903.51 37镜箱塑料镜箱套10-6718.84172.915.6167.115.799.89 280.25 280.25 38毛巾杆不锈钢毛巾杆根10-537.1751.911.7220.674.863.05 86.33 86.33 分部分项工程量清单计价表项目编码项目名称项目特征计量单位工程量金额/元综合单价合价020104001001门斗地面：橡胶绒地毯面层材料品种:橡胶绒 1.8277.29140.66020104001002楼梯：铺化纤地毯面层材料品种:化纤（固定式） 7.78121.25943.35020102002001客厅：浅红色花岗岩地面面层材料品种：花岗岩 颜色：浅红 21.62456.549870.49020102002002居室一：浅灰色大理石地面面层材料品种：大理石 颜色：浅灰 16.69265.174425.7020102002003厨房卫生间： 浅棕色色防滑地砖面层材料品种：防滑地砖 颜色：浅棕色 21.1498.581969.55020102002004过道：米黄色地砖面层材料品种：地砖 颜色：米黄色 20.7695.791988.67020108001001石材台阶面：豆绿色花岗岩饰面面层材料品种：花岗岩 颜色：豆绿色 6.38446.242846.98020104002001居室二三铺硬木地板铺在毛地板上使用CY401粘结剂，润油粉，刮一遍腻子，调和漆一遍，磁漆一遍 32.25300.579693.43020105002001客厅石材踢脚线花岗石踢脚线 颜色：浅红色 150mm高 2.83391.41107.67020105002002居室一大理石踢脚线大理石踢脚线 颜色：浅灰色 150mm高 2.74382.49944.76020105003001过道、门斗间、底层楼梯间踢脚线瓷砖踢脚线 150mm高 4.19312.341308.71020107001001扶手金属扶手带栏杆、栏板，楼梯不锈钢扶手，有机玻璃玻璃栏杆扶手 6.86590.844953.13020107001002上人屋面扶手金属扶手带栏杆、栏板，上人屋面不锈钢栏杆，扶手 14.25495.777064.75墙、柱面工程020204003001厨房瓷砖墙裙1800mm高白底淡花瓷砖墙裙 22.1751.391139.31020204003002卫生间贴瓷砖米黄色瓷砖（150mm*200mm）墙面到顶 26.0771.371860.6020207001001居室二三贴护壁板水曲柳胶合板护壁板，润油粉刮一遍腻子调和漆一遍，磁漆3遍 80.1573.915923.96020201001001墙面一般抹灰砖墙面抹混合砂浆 193.868.551657.19020209001001隔断铝合金框，5mm厚白玻璃 4.2311.991310.34天棚工程020301001001天棚抹灰天棚抹灰，顶棚抹混合砂浆，现浇板面 45.788.50389.11020302001001卫生间木方格吊顶卫生