家装预算之装修02

工程结算表,,,,,,,,,,,,,

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

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

工程项目：邱先生家装工程,,,,,,,,,2007年9月7日,,,第页,第1页

序号,工程项目,材料品牌及规格,单位,数量,主材料,,辅材料,,人工,,合计,备注,备注

,,,,,单价,金额,单价,金额,单价,金额,,,

,A、楼地面装工程,,,,,,,,,,,,

1、,客厅、饭厅微粉砖,800*800,㎡,49.93,95.00,4743.35,10.00,499.30,15.00,748.95,5991.60,,含水泥、砂及人工

2、,次卫仿古砖,300*600,㎡,3.58,42.00,150.36,10.00,35.80,12.00,42.96,229.12,,含水泥、砂及人工

3、,地面找平,,㎡,126.09,3.00,378.27,1.00,126.09,4.00,504.36,1008.72,,含水泥、砂及人工

4、,主卫仿古砖,300*600,㎡,4.08,42.00,171.36,10.00,40.80,12.00,48.96,261.12,,含水泥、砂及人工

5、,厨房仿古砖,300*600,㎡,6.37,42.00,267.54,10.00,63.70,12.00,76.44,407.68,,含水泥、砂及人工

6、,阳台防滑砖,300*300,㎡,12.65,27.00,341.55,9.00,113.85,12.00,151.80,607.20,,含水泥、砂及人工

7、,梯步及门踏线金丝米黄花岗石,,㎡,3.48,260.00,904.80,15.00,52.20,30.00,104.40,1061.40,,含水泥、砂及磨边

,B、墙柱面工程,,,,,0.00,,0.00,,0.00,0.00,,

1、,厨房、次卫仿古砖（墙面）,300*600,㎡,49.88,42.00,2094.96,10.00,498.80,15.00,748.20,3341.96,,含水泥、砂及人工

2、,主卫仿古砖(墙面),300*600,㎡,22.7,42.00,953.40,10.00,227.00,15.00,340.50,1520.90,,含水泥、砂及人工

3、,阳台墙砖,200*300,㎡,17.58,28.00,492.24,10.00,175.80,12.00,210.96,879.00,,含水泥、砂及人工

4、,电视墙装饰墙纸,,㎡,6.22,28.00,174.16,5.00,31.10,8.00,49.76,255.02,,含墙纸粉、墙纸、损耗

5、,白色人造石电视台,,m,2.95,280.00,826.00,30.00,88.50,50.00,147.50,1062.00,,含焊接角钢架、防锈漆、木基层人造石等

6、,电视台剔打暗槽,,m,2.95,,0.00,,0.00,25.00,73.75,73.75,,

7、,电视墙柏丽丝饰面板,,㎡,7.27,65.00,472.55,15.00,109.05,38.00,276.26,857.86,,含木工板基层、饰面板、刷漆等

8、,主卧电视墙造形,,㎡,5.38,38.00,204.44,10.00,53.80,20.00,107.60,365.84,,含石膏板、木龙骨、墙纸等

9、,主卧背景墙装饰墙纸,,㎡,11.58,28.00,324.24,5.00,57.90,8.00,92.64,474.78,,含墙纸粉、墙纸、损耗

10、,主卧背景墙造型,,m,1.8,85.00,153.00,25.00,45.00,45.00,81.00,279.00,,含喷漆台板、玻璃

11、,墙面乳胶漆,立邦,㎡,266.14,12.00,3193.68,3.00,798.42,8.00,2129.12,6121.22,,含展开面积

,C、天棚工程,,,,,0.00,,0.00,,0.00,0.00,,

1、,纸面石膏板吊顶,,㎡,33.56,38.00,1275.28,15.00,503.40,18.00,604.08,2382.76,,含龙骨、吊件、吊筋、石膏板

2、,铝扣板吊顶,,㎡,13.83,60.00,829.80,5.00,69.15,15.00,207.45,1106.40,,含金属龙骨等

3、,天棚白乳胶漆,立邦,㎡,113.97,12.00,1367.64,3.00,341.91,8.00,911.76,2621.31,,含展开面积

,D、门窗工程,,,,,0.00,,0.00,,0.00,0.00,,

1、,工艺喷漆门制安,H=2M,樘,5,450.00,2250.00,120.00,600.00,180.00,900.00,3750.00,,含门套、锁、合页、五金件混油饰面

2、,主卫生间门制安,,樘,1,450.00,450.00,120.00,120.00,180.00,180.00,750.00,,含门套、锁、合页、五金件混油饰面

3、,窗帘盒制安,,m,14,10.00,140.00,5.00,70.00,12.00,168.00,378.00,,含木工板及喷漆

4、,木质白喷漆窗台,,m,8.75,25.00,218.75,6.00,52.50,12.00,105.00,376.25,,含水泥、砂及磨边

5、,木质白喷漆窗台板,,㎡,1.25,120.00,150.00,10.00,12.50,30.00,37.50,200.00,,含水泥、砂及磨边

,E、零星工程,,,,,0.00,,0.00,,0.00,0.00,,

1、,打线槽及线槽抹平,,㎡,126.09,1.00,126.09,,0.00,5.00,630.45,756.54,,含水泥砂

2、,新建隔墙,,㎡,3.15,35.00,110.25,5.00,15.75,60.00,189.00,315.00,,含沙、砖及人工

3、,机器钻孔（空调洞、浴霸、抽油烟机出气孔）,,项,1,,0.00,,0.00,300.00,300.00,300.00,,含改给、排水打混凝土穿洞

4、,拆墙,,㎡,6.25,0.00,0.00,0.00,0.00,45.00,281.25,281.25,,含拆、搬运费

5、,厨房卫生间包下水管道,110下水管,根,3,50.00,150.00,5.00,15.00,30.00,90.00,255.00,,含水泥、砂、砖、铁丝网等

6、,厨卫重新做防水,,㎡,86.61,8.00,692.88,2.00,173.22,5.00,433.05,1299.15,,丙纶到墙顶

7、,装饰酒柜,,m,1.5,150.00,225.00,30.00,45.00,85.00,127.50,397.50,,含银镜、木工板、饰面板等

8、,装饰鞋柜,,m,1.6,320.00,512.00,50.00,80.00,180.00,288.00,880.00,,含五金件及人造石台面

9、,木质踢脚线/白色,,m,52.76,8.00,422.08,2.00,105.52,9.00,474.84,1002.44,,只含客厅踢脚线，卧室定购成品踢脚线

10、,蹲便器,,个,1,120.00,120.00,,0.00,30.00,30.00,150.00,,含安装

11、,垃圾转运及材料搬运费,,㎡,126.09,,0.00,0.00,0.00,10.00,1260.90,1260.90,,只含辅材料搬运

,F、水、电施工程,,,,,0.00,,0.00,,0.00,0.00,,

1、,水施安装项(冷暖管),PPR管材,项,1,550.00,550.00,80.00,80.00,400.00,400.00,1030.00,,含材料及人工

2、,电施穿管、布线、安装,长城线、松日开关,㎡,126.09,28.00,3530.52,3.00,378.27,8.00,1008.72,4917.51,,含开关、插座、电话线、网线、闭路线

3、,空调插座(三相),,个,4,30.00,120.00,,0.00,4.00,16.00,136.00,,含安装

4、,暗藏灯管（T4管）,华强灯管,套,34,22.00,748.00,,0.00,,0.00,748.00,,灯泡一年包换

5、,筒灯,雷士,个,4,30.00,120.00,,0.00,,0.00,120.00,,灯泡一年包换

6、,100mm格栅射灯,雷士,个,5,120.00,600.00,,0.00,,0.00,600.00,,灯泡一年包换

7、,射灯,雷士,个,3,45.00,135.00,,0.00,,0.00,135.00,,灯泡一年包换

一、,小计,,,,,,,,,,50947.18,,

二、,施工管理费8%,,,,,,,,,,4075.77,,

三、,合计,,,,,,,,,,55022.95,,

四、,其它项目概算,,,,,,,,,,,,

1、,仿实木地板,,㎡,43.68,80.00,3494.40,0.00,0.00,,0.00,3494.40,,订购安装

2、,洗簌台(成品定制),,个,2,300.00,,200.00,400.00,,0.00,1000.00,,含洗漱龙头

3、,成品厨柜,,m,4.8,800.00,,,0.00,,0.00,3840.00,,成品

4、,成品吊柜,,m,4.3,350.00,,,0.00,,0.00,1505.00,,成品

5、,成品玻璃浴房,,㎡,3.58,350.00,,,0.00,,0.00,1253.00,,含地脚石

6、,厨房洗菜盆,,套,1,300.00,,,0.00,,0.00,300.00,,含水咀

7、,坐便器,,个,1,600.00,,,0.00,,0.00,600.00,,含安装

8、,冲水箱,,套,1,210.00,,,0.00,,0.00,210.00,,含安装

9、,淋浴器龙头,,个,2,200.00,,,0.00,,0.00,400.00,,含安装

10、,其它灯具,,项,1,1500.00,,,0.00,,0.00,1500.00,,灯泡一年包换

11、,厨房阳台玻璃钢化雨棚,,㎡,9.9,180.00,1782.