紫阁幼儿园预算未删减

1、紫紫庭庭幼幼儿儿园园装装修修工工程程预预算算表表 序号项目名称单位工程量单价合价预算单价 一教室（3个）40242.31 1复合木地板153.369013802.40108.00 2水泥砂浆地面找平层153.36203067.2028.00 3 带颜色乳胶漆饰面墙面 批腻子三遍 205.71408228.4056.00 5爵士白石材窗台板m17.41071861.80107.00 6格栅吊顶153.3668.2510466.8281.90 7顶面喷黑漆184.03215.32815.6921.42 二音乐室14592.50 1复合木地板38.41903456.90108.00 2水泥砂浆地面找

2、平层38.4120768.2028.00 3 灰色乳胶漆饰面墙面 批腻子三遍 60.87402434.8056.00 5爵士白石材窗台板m4.8107513.60107.00 6吊布造型吊顶38.411355185.35162.00 7顶面喷黑漆46.09215.3705.2121.42 8灯带造型m25501250.0060.00 9 白色乳胶漆饰面灯带吊顶 批腻子三遍 11.2524.75278.4439.60 三大厅、美术厅、休息厅、走廊60977.97 1复合木地板118.39010647.00108.00 2水泥砂浆地面找平层118.3202366.0028.00 3 白色乳胶漆饰面

3、墙面 批腻子三遍 115.9424.752869.5234.65 4桑拿板墙裙49.621306450.60156.00 5桑拿板墙裙刷清漆49.62502481.0060.00 6墙裙收边装饰带m49.62301488.6036.00 7墙裙收边装饰带刷白色混油漆m49.62251240.5030.00 8山体造型个225005000.003000.00 9铅笔造型个215003000.001800.00 10200mm宽石膏砌块墙18801440.0096.00 11石膏砌墙石膏找平层31.624758.4028.80 12白色乳胶漆饰面14.724.75363.8334.65 1312m

4、m钢化玻璃隔断18.61502790.00165.00 14白色混油椅子项1500500.00500.00 15格栅吊顶（两个异形造型）77.31007730.00140.00 16吊布造型吊顶34.161354611.60162.00 17顶面喷黑漆14415.32203.2021.42 18灯带造型m82.4504120.0060.00 19 白色乳胶漆饰面灯带吊顶 批腻子三遍 37.0824.75917.7339.60 四值班室、晨检室、医务室7335.00 1复合木地板19.99901799.10108.00 2水泥砂浆地面找平层19.9920399.8028.00 3 白色乳胶漆饰面

5、墙面 批腻子三遍 90.7224.752245.3234.65 4踢脚线m29.9521628.9521.00 5爵士白石材窗台板m3.9107417.30107.00 6格栅吊顶13.7568.25938.4481.90 7顶面喷黑漆16.515.3252.4521.42 8石膏板吊平顶6.2480499.2080.00 9 白色乳胶漆饰面吊顶 批腻子三遍 6.2424.75154.4434.65 五 衣帽间（2个）、盥洗室（2个）、隔离 室、幼儿专用厕所 28046.20 1300*300地砖地面铺贴49.45954697.75114.00 2聚氨酯防水42.93401717.2048.0

6、0 3300*450墙砖铺贴101.94969786.24115.20 4卫生间隔断蹲位85004000.00600.00 5踢脚线m16.821352.8021.00 6过门石块677.6465.6077.60 7爵士白石材窗台板m3.6107385.20107.00 8 白色乳胶漆饰面墙面 批腻子三遍 47.424.751173.1534.65 9格栅吊顶49.4568.253374.9681.90 10顶面喷黑漆59.3415.3907.9021.42 11水泥压力板封堵墙面18.09601085.4060.00 12挂网抹灰520100.0028.00 六厨房、备餐间、食库24392.

7、08 1300*300地砖地面铺贴40.66953862.70114.00 2聚氨酯防水33.8401352.0048.00 3排水篦子m12.12002420.00200.00 4排水沟m12.11001210.00100.00 5爵士白石材窗台板m3.6107385.20107.00 6300*400墙砖铺贴110.349610592.64115.20 7过门石块477.6310.4077.60 8 白色乳胶漆饰面吊顶 批腻子三遍 40.6624.751006.3434.65 9石膏板吊平顶40.66803252.8080.00 七门及门套29980.00 1m1527双开门樘514007

8、000.001680 2m1527a双开门樘114001400.001680 3m1227双开门樘114001400.001680 4m1222双开门樘214002800.001680 5m1027双开门樘114001400.001680 6fm1227双开门樘114001400.001680 7m0927单开门樘27001400.001680 8m0921单开门樘27001400.001680 9m0920单开门樘1700700.001680 100716a单开门樘1700700.001680 11彩色门套m103.810010380.00140.00 八安装部分31280.00 1蹲便套9

9、1201080.00144.00 2盥洗室洗手盆m106006000.00660.00 5墩布池个2200400.00220.00 6洗手盆（隔离室、医务室）套2300600.00360.00 7灯具、开关、插座部分项130003000.003600.00 8电线、线管及配件部分项150005000.006000.00 9给排水改造部分475125700.0014.40 10电气照明安装部分475209500.0024.00 七措施费12175.00 1材料搬运费项120002000.002800.00 2施工水电费项115001500.002100.00 3成品保护费项1800800.001

10、120.00 4材料保管费项1500500.00700.00 5垃圾清运费项150005000.006000.00 6保洁费47552375.005.00 小小计计（一一七七）2 24 49 90 02 21 1. .0 05 5 八其其他他4 48 83 32 27 7. .1 19 9 13%不可预见费项174717470.639333 2管理费、规费等（20%）项12564925649.1764084 3税金5.39%15207.39 合合计计2 29 97 73 34 48 8. .2 24 4 成本价 注：此报价不含厨房橱柜、灶具及更衣柜部分，不含门厅门斗、窗帘部分。 门套双开樘 细

11、木工板张1.590135.00 五厘奥松板张1.8754075.00 白乳胶kg2.4705614.82 油漆4.1430124.20 人工樘1300300.00 649.02 94.06 1.21.11.4 预算合价备注 50740.67 16562.88 4294.08 11519.76 1861.80 12560.18 3941.97 18301.29 4148.28 1075.48 3408.72 513.60 6222.42 987.29 1500.0044.5 445.500.52 76268.16 12776.40 3312.40 4017.32172.11 7740.72 29

12、77.20 1786.32 1488.60 6000.00暂估 3600.00暂估 1728.00 910.08 509.36 3069.00 500.00 10822.00 5533.92 3084.48 4944.0048.25 1468.370.52 9103.31 2158.92 559.72 3143.45 628.95 417.30 紫紫庭庭幼幼儿儿园园装装修修工工程程预预算算表表 1126.13 353.43 499.20 216.22 33633.86 5637.30 2060.64 11743.49 4800.00 352.80 465.60 385.20 1642.41 4049.96 1271.06 1085.40 140.00 27956.08 4635.24 1622.40 2420.00 1210.00 385.20 12711.17 310.40 1408.87 3252.80 43092.00 8400.00 1680.00 1680.00 3360.00 1680.00 1680.00 3360.00 3360.00 1680.00 1680.00 14532.00 36896.00 1296.00 6600.00 440.00 720.00 3600.00暂估 6000.00暂估 6840.00暂估 11400.00暂估 15095.0