装饰装修工程造价预算表

装饰装修工程造价预算表,,,,,,,,,,,,

工程名称：奉节县鹏程保健中心室内装修工程,,,,,,,,,,,,

序号,工程项目,单位,工程量,损耗,其中,,,项目合价,材料合价,人工合价,总合价,材料或工艺说明

,,,,,材料单价,人工单价,辅材单价,,,,,

一,基础土建工程,,,,,,,,,,,

1,员工通道新砌墙体32.5米×4.8米,m2,146,,40.00,25.00,10.00,75.00,7300.00,3650.00,10950.00,红砖砌18墙，高度安300cm计算

2,右边保健区域新砌墙体146米,m2,438,,25.00,16.00,8.00,49.00,14454.00,7008.00,21462.00,"消防通道开，轻质空心砖墙，高度

按300cm计算"

3,后中区域（保健）新砌墙体39米,m2,117,,25.00,18.00,8.00,51.00,3861.00,2106.00,5967.00,轻质空心砖墙，高度按300cm计算。局部区域为弧形面

4,中央环行区域（保健）新砌墙体,m2,162,,35.00,25.00,10.00,70.00,7290.00,4050.00,11340.00,同上

5,中央环行区域（保健）新砌墙体,m2,238,,25.00,25.00,10.00,60.00,8330.00,5950.00,14280.00,同上

6,足道区域新砌墙体103米,m2,309,,24.00,24.50,9.80,58.30,10444.20,7570.50,18014.70,轻质空心砖墙，高度按300cm计算。

7,足道区域地坪垫高回填,m2,160,,5.00,4.00,5.00,14.00,1600.00,640.00,2240.00,表面水泥砂浆找平，渣子回填

8,楼层左边区域地面沙浆找平,m2,335,,,6.00,5.00,11.00,1675.00,2010.00,3685.00,表面水泥砂浆找平

9,足道区域地面砂浆找平层,m2,160,,,6.00,5.00,11.00,800.00,960.00,1760.00,表面水泥砂浆找平

10,门过梁,根,60,,15.00,5.00,,20.00,900.00,300.00,1200.00,用10×5木方盖过梁方

11,排水沟零星砌体、抹灰（不贴瓷砖）,米,56,,35.00,20.00,10.00,65.00,2520.00,1120.00,3640.00,"红砖封砌，沙浆抹平。沟底及壁刷GS防水

两遍，"

12,公区盥洗区域新砌墙体28米,m2,98,,25.00,20.00,8.00,53.00,3234.00,1960.00,5194.00,红砖砌12墙，高度350cm计算

13,公共盥洗区域地坪垫高回填,m2,28,,5.00,4.00,4.00,13.00,252.00,112.00,364.00,质建筑材料回填150高

14,卫生间地面二次找平层,m2,28,,,10.00,8.00,18.00,224.00,280.00,504.00,用水泥砂浆找平

15,公共卫生间、房间内卫生间、工作房间3个墙、地面防水,m2,125,,15.00,8.00,3.00,26.00,2250.00,1000.00,3250.00,做防水两遍后，试水后再用沙将防水涂刷一遍。

,小计,,,,,,,594.30,65134.20,38716.50,103850.70,

二,大厅过厅工程部分,m2,,,,,,,,,,

,大厅地面工程部分,m2,,,,,,,,,,

1,大厅地面铺800*800地砖,m2,110,6,108.00,15.00,10.00,133.00,13640.00,1650.00,15290.00,创锐陶瓷，见说明书

2,大厅地面中央铺拼花,m2,3,,1800.00,60.00,25.00,1885.00,5475.00,180.00,5655.00,同上

3,地面砖砌弧形边带180宽,m,60,5,60.00,10.00,5.00,75.00,4200.00,600.00,4800.00,富贵红地砌弧形边带，创锐系列同档

4,过厅-2地面铺大理石边带200宽（圆孤形面切割）,m2,28,3,250.00,30.00,15.00,295.00,7504.00,840.00,8344.00,绯网纹大理石边带

5,过厅-2地面砖,m2,3,1,1800.00,30.00,15.00,1845.00,5448.00,90.00,5538.00,创锐陶瓷

6,过厅-2地面铺150宽砖材边带（外园）,m,24.53,2,50.00,10.00,5.00,65.00,1398.21,245.30,1643.51,富贵红地砌弧形边带，创锐系列同档

7,过厅-1地面600×600地砖,m2,17.12,3,66.00,15.00,12.00,93.00,1386.72,256.80,1643.52,创锐同档砖材弧形切割创锐陶瓷

8,过厅-1地面铺石材花拼,m2,,,,,,0.00,0.00,0.00,0.00,2.4×2.4成品砖材拼花无预算但在总工程之内

9,过厅1地面铺200宽砖边带,m,23.5,2,60.00,8.00,5.00,73.00,1574.50,188.00,1762.50,创锐同档砖材弧形切割

10,员工休息区地面回填垫高,m2,67,,5.00,4.00,5.00,14.00,670.00,268.00,938.00,进口啡网纹，圆形面切割，要做石材护理另计费用

11,员工休息区域地面砂浆找平层,m2,67,,,60.00,5.00,65.00,335.00,4020.00,4355.00,包括保健员工休息室及三人保健房间

12,员工休息等待区地面砖,m2,67,,66.00,10.00,12.00,88.00,5226.00,670.00,5896.00,仿布纹花600×600地面砖

,小计,,,,,,,4631.00,46857.43,9008.10,55865.53,

,大厅墙面工程部分,,,,,,,,,,,

1,大厅正前方柱子2根包圆装饰,m2,24,,180.00,50.00,25.00,255.00,4920.00,1200.00,6120.00,见设计图纸，沙岩柱头花柱两边真石漆

2,收银台背景辅材,m2,21,,180.00,70.00,25.00,275.00,4305.00,1470.00,5775.00,"木工板打底,挂墙钩稳,固沙岩"

3,沙岩,m2,5.5,,1500.00,150.00,20.00,1670.00,8360.00,825.00,9185.00,"见图纸,与资料书结合"

4,收银台背景边框大理石线条,m2,30,,190.00,30.00,25.00,245.00,6450.00,900.00,7350.00,"镜墙线,用250×250大理石磨线条"

5,收银台制作（进口大理石）,m,5.5,,900.00,450.00,300.00,1650.00,6600.00,2475.00,9075.00,"用大理石包边，沙岩挖空，里面透

光，甲方已有预案,见图纸与资料书结合"

6,大厅梯道墙面,m2,25,,150.00,80.00,30.00,260.00,4500.00,2000.00,6500.00,密度板挖空：也可局部沙岩挖空，石膏板V线涂乳胶漆方

7,景观（喷池）原沙发背景墙,m2,,,,,,0.00,0.00,0.00,0.00,"现无预算,但在总造价之内不含假山"

8,过厅-2墙面装饰（约10米）,m2,30,,25.00,15.00,15.00,55.00,1200.00,450.00,1650.00,"按墙纸板本甲方造样,70元之内"

9,过厅-2方柱包圆,m2,11,,350.00,80.00,40.00,470.00,4290.00,880.00,5170.00,"白漆饰面，局部沙岩,里面石膏花喷金粉,外部口轻玻里面打光"

10,过厅-2柱子柱帽造型装饰,m2,11,,150.00,150.00,20.00,320.00,1870.00,1650.00,3520.00,木芯板造型，玫瑰金色边

11,大厅大门（门中门）钢架结构,m,12,,120.00,50.00,10.00,180.00,1560.00,600.00,2160.00,用40角钢支架，外挂大理

12,大厅玻璃推拉门门框,m,30,,100.00,20.00,10.00,130.00,3300.00,600.00,3900.00,其中包括外门套

13,大厅玻璃推拉门石材门套,m,20,,250.00,80.00,30.00,360.00,5600.00,1600.00,7200.00,金碧辉煌进口石材，宽度300，

14,大厅玻璃门门拉手,付,4,,400.00,30.00,10.00,440.00,1640.00,120.00,1760.00,玫瑰金同档拉手

15,大厅玻璃门门地弹簧,副,4,,240.00,25.00,,265.00,960.00,100.00,1060.00,包二年以上优质地弹簧

16,大厅玻璃门铁艺,m2,10,,250.00,25.00,,275.00,2500.00,250.00,2750.00,柱铁造型、面部涂刷金粉漆

17,大厅玻璃门（雕花）玻璃,m2,20,,135.00,20.00,15.00,170.00,3000.00,400.00,3400.00,12mm玻璃亮沙图案，图案由甲方选择

18,大厅玻璃门石材门坎,m,6,,150.00,25.00,10.00,185.00,960.00,150.00,1110.00,绯网纹石材门坎石

20,楼梯间套装门（非实木）,扇,1,,580.00,20.00,80.00,680.00,660.00,20.00,680.00,川田门业，渝兴门业

21,大门左右两边墙面饰,m2,23,,80.00,25.00,10.00,115.00,2070.00,575.00,2645.00,用（DAUAS）丹娜斯版本

22,大厅配套砖材地墙纸,m,50,,18.00,6.00,3.00,27.00,1050.00,300.00,1350.00,砖材提脚

,小计,,,,,,,8027.00,65795.00,16565.00,82360.00,成品砖材

三,大厅顶棚工程部分,,,,,,,,,,,

1,大厅叠级造型吊顶（穹顶）,m2,110,,42.00,25.00,12.00,79.00,5940.00,2750.00,8690.00,上人型经钢龙骨，泰山石膏板

2,大厅吊顶叠底造型边带,m2,60,,30.00,10.00,3.00,43.00,1980.00,600.00,2580.00,木工板修边造型

3,大厅吊顶边带制作,m2,60,,15.00,12.00,5.00,32.00,1200.00,720.00,1920.00,木芯板造型边带，

4,大厅吊顶直线灯槽制作,m2,60,,30.00,10.00,8.00,48.00,2280.00,600.00,2880.00,用木芯板凸线条

5,大厅吊顶弧线灯槽制作,m2,65,,15.00,10.00,5.00,30.00,1300.00,650.00,1950.00,木芯板造型边带，

6,大厅穹顶高级金箔墙纸,m2,28,,36.00,10.00,12.00,58.00,1344.00,280.00,1624.00,高级金箔墙纸

7,大厅水晶吊灯,盏,1,,,,,0.00,0.00,0.00,0.00,甲方提供

8,大厅顶棚漫反射灯带,m,65,,25.00,,,25.00,1625.00,0.00,1625.00,LED灯带

9,大厅吊顶其它点光源,套,45,,25.00,,,25.00,1125.00,0.00,1125.00,9寸回笼铜灯，雷士灯具门市

10,大厅顶棚射灯光源,套,24,,35.00,,,35.00,840.00,0.00,840.00,雷士灯具门市

11,收银台区域造型吊顶,m2,45,,80.00,40.00,25.00,145.00,4725.00,1800.00,6525.00,云石灯台，面部木工制作喷乳漆

12,收银台顶射灯,套,12,,35.00,5.00,,40.00,420.00,60.00,480.00,雷士灯具门市

13,过厅-2造型吊顶,m2,27,,38.00,25.00,5.00,68.00,1161.00,675.00,1836.00,轻钢龙骨，泰山石膏板

14,过厅-2吊顶造型边带（弧形）,米,17,,10.00,5.00,3.00,18.00,221.00,85.00,306.00,木芯板造型边带，石膏板封面

15,过厅-2吊顶边带制作,米,20.5,,15.00,5.00,5.00,25.00,410.00,102.50,512.50,木芯板造型边带，石膏板封面

16,过厅-2吊顶弧线灯槽制作,米,24.53,,15.00,5.00,5.00,25.00,490.60,122.65,613.25,木芯板造型边带，石膏板封面

17,过厅-2顶棚金箔墙纸,m2,19.85,,70.00,5.00,3.00,78.00,1449.05,99.25,1548.30,高级金箔墙纸

19,过厅-2顶棚漫反射灯带,m,16.5,,25.00,,,25.00,412.50,0.00,412.50,LED灯带

20,过厅-2吊顶其它点光源,套,16,,25.00,,,25.00,400.00,0.00,400.00,9寸回笼钢灯，雷士灯具门市

21,大厅、过厅-2顶棚乳胶漆,m2,130,,3.00,8.00,4.00,15.00,910.00,1040.00,1950.00,环保腻子三遍找平，立邦乳胶漆，华润爱的系列

,小计,,,,,,,839.00,28233.15,9584.40,37817.55,

三,走道及公共区域工程部分,,,,,,,,,,,

一,走道等地面工程部分,,,,,,,,,,,

1,主、副走道地面斜铺600*600地砖,m2,207.31,12,66.00,15.00,12.00,93.00,18657.90,3109.65,21767.55,创锐陶瓷，见说明书

2,主、副走道地面铺150宽带（部分弧形切割）,m,220,5,30.00,10.00,3.00,43.00,8360.00,2200.00,10560.00,甲方已定地砖实边，创锐同档有色地面砖切割

3,中央环行走道地面斜铺600*600地砖,m2,73.5,3,66.00,15.00,12.00,93.00,5953.50,1102.50,7056.00,创锐陶瓷，

4,中央环行走道地面铺强化木地板,m2,12,,82.00,,,82.00,984.00,0.00,984.00,艾森豪威系列

5,中央水族宫石材马达线,项,1,,,,,0.00,0.00,0.00,0.00,无预算，但在总预标之内

,小计,,,,,,,311.00,33955.40,6412.15,40367.55,

二,走道等顶棚工程部分,,,,,,,,,,,

1,主、副走道顶棚轻钢龙骨吊顶,m2,218,,18.00,15.00,3.00,36.00,4578.00,3270.00,7848.00,上人型轻钢龙骨，泰山纸面石膏板，

2,主、副走道顶棚直（弧）线灯槽造型,m,250,,18.00,12.00,5.00,35.00,5750.00,3000.00,8750.00,木芯板造型，石膏板饰面

3,主、副走道顶棚点光源,套,80,,25.00,,,25.00,2000.00,0.00,2000.00,雷士系列/回龙筒灯

4,主、副走道顶棚射灯光源,套,25,,25.00,,,25.00,625.00,0.00,625.00,LED灯带

5,主、副走道顶棚漫反射,m,250,,18.00,,,18.00,4500.00,0.00,4500.00,LED灯带

6,主，副走道顶棚乳胶漆,m2,250,,5.00,8.00,5.00,18.00,2500.00,2000.00,4500.00,环保腻子三遍找平，立帮乳胶漆

,小计,,,,,,,157.00,19953.00,8270.00,28223.00,

三,走道等墙面工程部分,,,,,,,,,,,

2,走道方形柱子前雕花玻璃,m2,8.5,,240.00,35.00,50.00,325.00,2465.00,297.50,2762.50,中间柱子，边扣12mm玻璃横搁见图纸，

3,走道弧形墙（外弧）墙纸,m2,480,,15.00,4.00,5.00,24.00,9600.00,1920.00,11520.00,肌里墙纸，70元之内

4,走道弧形墙（内弧）装饰,m2,90,,15.00,10.00,8.00,33.00,2070.00,900.00,2970.00,肌里墙纸，70元之内

5,地砖提脚线,m2,212,,28.00,6.00,4.00,38.00,6784.00,1272.00,8056.00,创锐陶瓷同档系列有色地砖

6,走道玄观装饰,m2,3,,800.00,350.00,120.00,1270.00,2760.00,1050.00,3810.00,中间热熔玻璃边12mm横搁

7,走道方柱装饰4根,m2,56,,150.00,60.00,15.00,225.00,9240.00,3360.00,12600.00,里面石膏花喷金粉，外面口轻玻饰面

,小计,,,,,,,1915.00,32919.00,8799.50,41718.50,

四,左边保健区域工程部分,,,,,,,0.00,0.00,0.00,0.00,

一,地面工程部分,,,,,,,0.00,0.00,0.00,0.00,

1,强化木地板,m2,230,,82.00,,,82.00,18860.00,0.00,18860.00,艾森豪威系列

2,砖彻保健床及回填找平,个,27,,50.00,60.00,45.00,155.00,2565.00,1620.00,4185.00,红砖砌12，砂浆抺灰，轻质材料填充。表面其他装饰另计

3,地砖门地石,个,19,,35.00,10.00,5.00,50.00,760.00,190.00,950.00,创锐同等系列有色地面砖

,小计,,,,,,,287.00,22185.00,1810.00,23995.00,

二,顶棚工程部分,,,,,,,0.00,0.00,0.00,0.00,

1,轻钢龙骨吊顶,m2,226,,26.00,12.00,4.00,42.00,6780.00,2712.00,9492.00,上人型轻钢龙骨，泰山纸面石膏板

2,顶棚乳胶漆,m2,260,,5.00,8.00,5.00,18.00,2600.00,2080.00,4680.00,环保腻子三遍找平，立邦乳胶漆，华润爱的系列

3,顶棚点光源,套,116,,18.00,,,18.00,2088.00,0.00,2088.00,节能灯/回龙筒灯

4,顶棚射灯光源,套,38,,25.00,3.00,,28.00,950.00,114.00,1064.00,雷士照明

,小计,,,,,,,106.00,12418.00,4906.00,17324.00,

三,墙面工程部分,,,,,,,0.00,0.00,0.00,0.00,

1,套装成品门（包括门锁及五金）,扇,19,,580.00,,80.00,660.00,12540.00,0.00,12540.00,川田门业，渝兴门业

2,墙面墙纸,m2,735,,15.00,6.00,4.00,25.00,13965.00,4410.00,18375.00,肌理墙纸，70元之内

3,墙面石膏板做造型边带,m2,265,,18.00,5.00,5.00,28.00,6095.00,1325.00,7420.00,密度板线条，乳胶漆饰面

,小计,,,,,,,713.00,32600.00,5735.00,38335.00,

四,保健房间卫生间工程部分,,,,,,,0.00,0.00,0.00,0.00,

1,地面铺贴防滑地砖,m2,16,,82.00,25.00,12.00,119.00,1504.00,400.00,1904.00,按甲方提供材料样本为准，价格同等

2,卫生间花岗石门坎石,个,5,,45.00,10.00,,55.00,225.00,50.00,275.00,进口黑金沙石材

3,墙面铺贴瓷片,m2,95,,72.00,18.00,12.00,102.00,7980.00,1710.00,9690.00,按甲方提供材料样本为准，价格同等也可

4,墙面腰线砖,米,45,,62.00,5.00,,67.00,2790.00,225.00,3015.00,配套

5,墙面花片,m2,2,,380.00,,,380.00,760.00,0.00,760.00,配套

6,顶棚防潮石膏板吊顶,m2,16,,35.00,15.00,5.00,55.00,640.00,240.00,880.00,轻钢龙骨，防潮石膏板

7,顶棚乳胶漆,m2,16,,6.00,10.00,5.00,21.00,176.00,160.00,336.00,环保腻子三遍找平，立邦乳胶漆，华润爱的系列

8,顶棚石膏板线条边带,米,40,,12.00,8.00,3.00,23.00,600.00,320.00,920.00,密度板造型，乳胶漆饰面

9,卫生间灯具,只,5,,35.00,5.00,,40.00,175.00,25.00,200.00,回龙防雾筒灯

10,墙面镜片（线条镜框）,套,5,,200.00,45.00,15.00,260.00,1075.00,225.00,1300.00,成品线条5mm防雾镜

11,花岗石洗台（加工）,件,5,,280.00,50.00,25.00,355.00,1525.00,250.00,1775.00,进口中国黑

12,艺术盆/龙头/角阀/高压管,套,5,,,,,0.00,0.00,0.00,0.00,甲方提供

13,水箱/蹲便器,件,5,,,,,0.00,0.00,0.00,0.00,甲方提供

14,毛巾架/约纸合,套,5,,,,,0.00,0.00,0.00,0.00,甲方提供

15,卫生间成品套装门,扇,5,,580.00,,80.00,660.00,3300.00,0.00,3300.00,与现玻璃墙成套，相方配见图纸

,小计,,,,,,,2137.00,20750.00,3605.00,24355.00,

五,中央环行保健区域工程部分,,,,,,,,,,,

一,地面工程部分,,,,,,,0.00,0.00,0.00,0.00,

1,强化木地板,套,160,,82.00,,,82.00,13120.00,0.00,13120.00,艾森豪威系列

2,砖砌保健床及回填找平,套,16,,50.00,60.00,45.00,155.00,1520.00,960.00,2480.00,"红砖砌12，砂浆抺灰，材料填充

表面其他装饰另计"

3,花岗石门,个,16,,40.00,10.00,5.00,55.00,720.00,160.00,880.00,蒙古黑大理石

,小计,m2,,,,,,292.00,15360.00,1120.00,16480.00,

二,顶棚工程部分,m2,,,,,,0.00,0.00,0.00,0.00,

1,轻钢龙骨吊顶,m2,160,,24.00,12.00,3.00,39.00,4320.00,1920.00,6240.00,上人型轻钢龙骨，泰山纸面石膏板

2,顶棚乳胶漆,m2,160,,5.00,6.00,5.00,16.00,1600.00,960.00,2560.00,环保腻子三遍找平，立邦乳胶漆

3,顶棚点光源,,64,,25.00,3.00,,28.00,1600.00,192.00,1792.00,LED灯带

4,顶棚射灯光源,套,32,,35.00,3.00,,38.00,1120.00,96.00,1216.00,雷士系列

,小计,m2,,,,,,121.00,8640.00,3168.00,11808.00,

三,墙面工程部分,m2,,,,,,0.00,0.00,0.00,0.00,

1,套装成品门（包括门锁及五金）,扇,16,,580.00,,80.00,660.00,10560.00,0.00,10560.00,川田木业，渝兴木业

2,墙面墙纸,m2,480,,15.00,6.00,4.00,25.00,9120.00,2880.00,12000.00,肌理墙纸，70元之内

3,墙面石膏板做造型边带,m2,180,,8.00,3.00,1.00,12.00,1620.00,540.00,2160.00,石膏板8公分造型，乳胶漆饰面

,小计,m2,,,,,,697.00,21300.00,3420.00,24720.00,

六,右边足道区域工程部分,m2,,,,,,0.00,0.00,0.00,0.00,

一,地面工程部分,m2,,,,,,0.00,0.00,0.00,0.00,

1,足道区域地坪垫高回填找平,m2,220,,,12,8.00,20.00,1760.00,2640.00,4400.00,足道区填高沙桨水泥找平

2,地面铺贴300×300仿古砖,m2,220,15,118.00,22,12.00,152.00,31900.00,4840.00,36740.00,300×300斜拼

4,花岗石门坎石,个,12,,45.00,10,5,60.00,600.00,120.00,720.00,创锐同档有色门坎石地砖

,小计,,,,,,,232.00,34260.00,7600.00,41860.00,

二,顶棚工程部分,m2,,,,,,0.00,0.00,0.00,0.00,

1,轻钢龙骨吊顶,m2,286,,35.00,15,3.00,53.00,10868.00,4290.00,15158.00,足道五间二级掉顶，图纸甲方认可为准

2,暗窗帘盒（不包括轨道,米,40,,20.00,10,5.00,35.00,1000.00,400.00,1400.00,木芯板造型

3,顶棚直线灯槽,m2,96,,20.00,10,3.00,33.00,2208.00,960.00,3168.00,木芯板造型

4,顶棚乳胶漆,套,312,,5.00,8,2.00,15.00,2184.00,2496.00,4680.00,环保腻子三遍找平，立邦乳胶漆

5,顶棚点光源,套,72,,18.00,2,,20.00,1296.00,144.00,1440.00,雷士/回龙筒灯

6,顶棚射灯光源,米,24,,28.00,3,,31.00,672.00,72.00,744.00,LED灯带

7,顶棚漫反射,m2,96,,20.00,3,,23.00,1920.00,288.00,2208.00,LED灯带

,小计,m2,,,,,,210.00,20148.00,8650.00,28798.00,

三,墙面工程部分,m2,,,,,,0.00,0.00,0.00,0.00,

1,套装成品门（包括门锁及五金）,m2,12,,580.00,,80.00,660.00,7920.00,0.00,7920.00,川田门业，渝兴门业

2,墙面墙纸,m2,580,,15.00,4,8.00,27.00,13340.00,2320.00,15660.00,肌理墙纸，70元之内

3,墙面电视墙局部造型,个,10,,,,1300.00,1300.00,13000.00,0.00,13000.00,图纸甲方认可为准，但是造价不超过基价

4,墙面石膏板做造型边带,米,236,,12.00,5,5.00,22.00,4012.00,1180.00,5192.00,密度板线条，乳胶漆饰面

5,足道房间衣橱（百叶滑门）17.8,m2,36,,220.00,50,20.00,290.00,8640.00,1800.00,10440.00,"木工板基材,内堂板饰面"

6,柜体材料,m2,36,,300.00,100,50.00,450.00,12600.00,3600.00,16200.00,木工板制作

7,足道房间窗套,米,56,,55.00,15,10.00,80.00,3640.00,840.00,4480.00,川田木业，渝兴木业

8,足道房间玻璃窗石材窗台,米,28,,100.00,15,5.00,120.00,2940.00,420.00,3360.00,透光人造石

9,靠走道中央足道房间落地玻璃,m2,60,,130.00,15,10.00,155.00,8400.00,900.00,9300.00,按设计方案/12mm玻璃（直线拼）磨图案甲方认可

10,靠走道中央足道房间落地玻璃石材基台,米,35,,160.00,35,15.00,210.00,6125.00,1225.00,7350.00,进口啡网纹大理石

,小计,m2,,,,,,3314.00,80617.00,12285.00,92902.00,

四,足道房间卫生间工程部分,m2,,,,,,0.00,0.00,0.00,0.00,

1,地面铺贴防滑地砖,m2,14,,82.00,20,12.00,114.00,1316.00,280.00,1596.00,25×33肌俚墙砖

2,卫生间花岗石门坎石,米,6,,45.00,10,5.00,60.00,300.00,60.00,360.00,蒙古黑花岗石

3,墙面铺贴瓷片,m2,90,,82.00,20,12.00,114.00,8460.00,1800.00,10260.00,按样品定样

4,墙面腰线砖,米,40,,65.00,5,,70.00,2600.00,200.00,2800.00,配套

5,墙面花片,张,3,,480.00,,,480.00,1440.00,0.00,1440.00,配套

6,顶棚防潮石膏板吊顶,m2,14,,35.00,12,5.00,52.00,560.00,168.00,728.00,轻钢龙骨防潮石膏板

7,顶棚乳胶漆,m2,14,,6.00,8,5.00,19.00,154.00,112.00,266.00,环保腻子三遍找平，立邦乳胶漆

8,顶棚石膏板线条边带,米,40,,15.00,5,3.00,23.00,720.00,200.00,920.00,木芯板造型

9,墙面镜片（线条镜框）,件,6,,150.00,30,,180.00,900.00,180.00,1080.00,"镜框线,防雾镜"

10,花岗石盥洗台（加工）,件,6,,320.00,50,25.00,395.00,2070.00,300.00,2370.00,大理石黑金沙

11,卫生灯具,只,6,,35.00,5,,40.00,210.00,30.00,240.00,回龙防雾灯

12,艺术盆/龙头角阀/高压管,套,6,,,,,0.00,0.00,0.00,0.00,甲方提供

13,水箱/蹲便器,套,6,,,,,0.00,0.00,0.00,0.00,甲方提供

14,毛巾架/纸合,套,6,,,,,0.00,0.00,0.00,0.00,甲方提供

15,卫生间套装门,扇,6,,580.00,,80.00,660.00,3960.00,0.00,3960.00,铝合金套装卫生间门

,小计,m2,,,,,,2207.00,22690.00,3330.00,26020.00,

七,公共卫生间区域工程部分,m2,,,,,,,,,,

1,墙面防水,m2,70,,10.00,4,2.00,16.00,840.00,280.00,1120.00,GS水泥基防水两遍

2,卫生间地面铺贴400×400地砖,m2,26,,128.00,20,12.00,160.00,3640.00,520.00,4160.00,400×400地砖贴面

3,蹲位台收边花岗石,米,12,,40.00,10,5.00,55.00,540.00,120.00,660.00,中国黑大理石

4,门坎花岗石,个,4,,50.00,10,5.00,65.00,220.00,40.00,260.00,中国黑大理石

5,800×400抛光砖挂墙,m2,56,,128.00,40,15.00,183.00,8008.00,2240.00,10248.00,800×400地砖售V线巢干挂

6,中国黑花岗石收边线条,米,35,,90.00,10,5.00,105.00,3325.00,350.00,3675.00,中国黑大理石

7,主盥洗手间洗台,米,3,,450.00,60,15.00,525.00,1395.00,180.00,1575.00,绯网纹花钢

8,小洗间地、墙面铺贴墙地砖,m2,30,,60.00,15,12.00,87.00,2160.00,450.00,2610.00,规格300×300地砖/240×330瓷砖

9,小洗间地、墙面铺贴墙地砖,米,2.4,,60.00,15,12.00,87.00,172.80,36.00,208.80,高级金箔墙纸

10,主洗手间墙面金箔纸,m2,63,,25.00,8,4.00,37.00,1827.00,504.00,2331.00,高级金箔墙纸

11,盥洗间造型吊顶,m2,26,,45.00,15,5.00,65.00,1300.00,390.00,1690.00,轻钢龙骨防水/石膏板

12,顶棚落堂区贴金箔纸,m2,10,,25.00,8,5.00,38.00,300.00,80.00,380.00,高级金箔墙纸

13,顶棚乳胶漆,m2,25,,6.00,8,5.00,19.00,275.00,200.00,475.00,环保腻子三遍找平，立邦乳胶漆，华润爱的

14,卫生间镜片,张,2,,180.00,50,,230.00,360.00,100.00,460.00,5mm防潮镜片

15,卫生间镜框,米,13,,38.00,20,10.00,68.00,624.00,260.00,884.00,镜柜线条

16,卫生间筒灯/射灯,只,15,,20.00,3,,23.00,300.00,45.00,345.00,回龙筒

17,盥洗间灯具,盏,1,,,,,0.00,0.00,0.00,0.00,甲方提供

18,吸顶换气扇,个,5,,60.00,10,,70.00,300.00,50.00,350.00,正野换气扇

19,卫生间套装门（包括五金）,扇,3,,580.00,,80.00,660.00,1980.00,0.00,1980.00,"川田门业,渝兴门业"

20,卫生间门拉手,副,3,,120.00,20,,140.00,360.00,60.00,420.00,成套卫产品

21,闭门器,个,3,,80.00,20,,100.00,240.00,60.00,300.00,成套产品

22,盥洗间大门套,米,5.5,,210.00,25,10.00,245.00,1210.00,137.50,1347.50,"川田门业,成品门套"

23,蹲位隔断门,扇,7,,380.00,60,15.00,455.00,2765.00,420.00,3185.00,精密隔断材料（成品）按公共区

24,面盆龙头/角阀/软管/高压管,套,3,,,,,0.00,0.00,0.00,0.00,"卫生间隔断要求,甲方提供"

25,挂式小便器及感应冲水,件,4,,,,,0.00,0.00,0.00,0.00,甲方提供

26,蹲便器及水箱,套,7,,,,,0.00,0.00,0.00,0.00,甲方提供

,小计,m2,,,,,,3433.00,32141.80,6522.50,38664.30,

八,员工工作间工程部分,m2,,,,,,,,,,

1,足道工作间地面铺贴防滑地砖,m2,12,,30.00,12,12.00,54.00,504.00,144.00,648.00,600×600抛光砖

2,足道工作间墙面铺瓷片（满铺）,m2,25,,32.00,12,12.00,56.00,1100.00,300.00,1400.00,250×330瓷砖/铺1500高

3,保健工作间地面铺贴防滑地砖,m2,12,,30.00,12,12.00,54.00,504.00,144.00,648.00,600×600地面砖

4,保健工作间墙面铺贴瓷砖,m2,25,,32.00,12,12.00,56.00,1100.00,300.00,1400.00,300×450瓷砖/铺150高

5,保健员工休息间地面铺贴防滑地砖,m2,15,,30.00,12,12.00,54.00,630.00,180.00,810.00,600×602抛光砖

6,足道工作间花岗石操作台（不含柜门）,米,9,,150.00,60,20.00,230.00,1530.00,540.00,2070.00,芝麻柏大理石

7,保健工作间花岗石操作台（不含柜门）,米,7.2,,150.00,60,20.00,230.00,1224.00,432.00,1656.00,芝麻柏大理石

8,工作间吊顶,m2,38,,25.00,10,8.00,43.00,1254.00,380.00,1634.00,"轻钢龙骨,石膏板饰面"

9,照明灯具,盏,4,,45.00,5,,50.00,180.00,20.00,200.00,一般灯具

10,套装成品门（包括门锁及五金）,扇,3,,580.00,,8.00,588.00,1764.00,0.00,1764.00,"川田门业,渝兴门业"

11,局部墙面涂料,m2,92,,2.50,,,2.50,230.00,0.00,230.00,普通涂料

12,清洗水槽/龙头,个,2,,,,,0.00,0.00,0.00,0.00,不锈钢水槽

13,拖把池,个,3,,150.00,120,30.00,300.00,540.00,360.00,900.00,红砖砌池/内外铺砖

,小计,,,,,,,1717.50,10560.00,2800.00,13360.00,

九,线路及给排水敷设水铺设,,,,,,,,,,,

1,BV-1.5mm铜芯线,卷,100,,135.00,,130.00,265.00,26500.00,0.00,26500.00,鸽牌BV空调线4m2总开关

2,BV-2.5mm铜芯线,卷,50,,205.00,,,205.00,10250.00,0.00,10250.00,鸽牌BV到达每一个主机，主控线用4m2

3,BV-4.0mm铜芯线,卷,60,,295.00,,,295.00,17700.00,0.00,17700.00,

4,BV-6.0mm铜芯线,卷,20,,420.00,,,420.00,8400.00,0.00,8400.00,

5,32铜芯线,卷,1,,540.00,,,540.00,540.00,0.00,540.00,

6,电视线路,卷,7,,185.00,,,185.00,1295.00,0.00,1295.00,电视线多股铜线

7,PVC阻燃线管/黄腊管/辅助导线管,项,1400,,,,,0.00,0.00,0.00,0.00,要用2250根×3.2=7200

8,350芯音箱线路,卷,12,,65.00,,,65.00,780.00,0.00,780.00,

9,插座底盒,个,350,,1.00,,,1.00,350.00,0.00,350.00,86型标准固定连体盒

10,4位控制箱,个,52,,6.00,,,6.00,312.00,0.00,312.00,三社大合

11,800×800控制箱,个,1,,150.00,,,150.00,150.00,0.00,150.00,"雷士系列,三社系列"

12,32A双级空气开关,个,50,,16.00,,,16.00,800.00,0.00,800.00,

13,32A单级空气开关,个,50,,12.00,,,12.00,600.00,0.00,600.00,

14,20A单级空气开关,个,50,,12.00,,,12.00,600.00,0.00,600.00,

15,100A单相漏电保护器,个,6,,85.00,,,85.00,510.00,0.00,510.00,

16,200A三相四线空气开关,个,1,,250.00,,,250.00,250.00,0.00,250.00,

17,100A四线漏电保护器,个,2,,60.00,,,60.00,120.00,0.00,120.00,

18,切换开关（手动）,个,1,,350.00,,,350.00,350.00,0.00,350.00,

19,开关、插座,个,350,,19.00,,,19.00,6650.00,0.00,6650.00,正泰电器

20,吸顶音响,个,30,,45.00,,,45.00,1350.00,0.00,1350.00,

21,强弱电安装人工费,m2,1370,,,10,,10.00,0.00,13700.00,13700.00,

22,PP-R￠50冷水,米,105,,6.00,,15.00,21.00,2205.00,0.00,2205.00,"中材管业,佛山日丰管业"

23,PP-R￠40冷水,米,45,,5.00,,12.00,17.00,765.00,0.00,765.00,

24,PP-R￠32冷水,米,60,,3.90,,10.00,13.90,834.00,0.00,834.00,

25,PP-R￠25冷水,米,70,,3.20,,10.00,13.20,924.00,0.00,924.00,

26,PP-R￠20冷水,米,320,,3.00,,20.00,23.00,7360.00,0.00,7360.00,

27,PP-R￠50热水,米,65,,7.00,,15.00,22.00,1430.00,0.00,1430.00,

28,PP-R￠40热水,米,35,,6.00,,12.00,18.00,630.00,0.00,630.00,

29,PP-R￠32热水,米,150,,4.80,,10.00,14.80,2220.00,0.00,2220.00,

30,PP-R￠25热水,米,150,,3.80,,10.00,13.80,2070.00,0.00,2070.00,

31,PP-R￠20热水,米,380,,3.50,,20.00,23.50,8930.00,0.00,8930.00,

32,热水管道保温,米,400,,3.00,,,3.00,1200.00,0.00,1200.00,

33,PP-R管件、闸阀,项,1,,450.00,,,450.00,450.00,0.00,450.00,

34,PVC排水管道￠160,根,15,,100.00,,30.00,130.00,1950.00,0.00,1950.00,德意中材

35,PVC排水管道￠110,根,18,,60.00,,25.00,85.00,1530.00,0.00,1530.00,

36,PVC排水管道￠75,根,18,,35.00,,15.00,50.00,900.00,0.00,900.00,

37,PVC排水管道￠50,项,12,,16.00,,15.00,31.00,372.00,0.00,372.00,

38,给排水人工费,m2,1,,,,,,,,,

,小计,,,,,,,3920.20,111277.00,13700.00,124977.00,

十,未计价材料部分,,,,,,,,,,,

1,大门门头字,项,1,,,,,0.00,0.00,0.00,0.00,甲方提供

2,大门柱子石材,m2,14,,,,,0.00,0.00,0.00,0.00,"没预算价格,但在预标内"

3,加装消防喷淋、弱电,m2,1370,,,,,0.00,0.00,0.00,1800.00,电工费已预算

,小计,m2,,,,,,0.00,0.00,0.00,1800.00,

,员工休息区,,,,,,,,,,,

,隔墙（干墙）,m2,74.25,1,32,28,20,,,,5494.5,原旧砖砌

,单砖干墙,m2,75,1,25,25,18,,,,5175,卫生间干墙，里面隔板干墙，梯间道干墙

,"长12.6，休息

区烟道干墙",m2,22.6,1,25,25,18,,,,1200,挖沟30×30扎钢筋16×12螺纹钢，需用碎石倒混凝土

,倒地脚圈梁,m,18,,150,40,120,,,,5580,钢筋混泥土

,钢架租赁费,天,20,,180,,,,,,3600,按天计标

,模板折旧费,m2,79,,30,,,,,,2370,如租用模板，市场价60元/m2

,钢筋工,m2,85,,15,,,,,,1275,按平方计标

,模板工,m2,85,,,14,,,,,1020,人工费

,水泥,吨,7,,320,,,,,,1600,石马水泥

,沙,方,12,,70,,,,,,840,枝江洗沙

,石子,方,14,,70,,,,,,980,1.2×1.2优质石子

,钢筋,吨,2,,4300,,,,,,8600,捡了一些铁是鹏程原先的实际用2.5，圆铁甲方已验收过

,转运费,车,6,,120,,,,,,720,人工费

,梯步贴面,步,13,,25,30,20,,,,975,建议用9-10元一分仿古砖，现在水晶砖没有用

,地面砖,m2,158,2,33,6,15,,,,9006,600×600仿古砖

,卫生间墙面砖,m2,52.5,2,32.5,12,12,,,,3123.75,24×22，墙面仉俚砖，价格2.5元/片

,卫生间地面砖,m2,6,2,45,12,12,,,,426,300×300普通防管砖

,梯步,步,13,,20,30,20,,,,910,梯步用沙石子，倒现浇板需8点圆钢做拄筋

,门卫间门,道,2,,250,20,,,,,540,卫生间用铝质门耐牢，不易损坏

,倒提梁,m,3.5,,50,20,50,,,,420,窗台边需倒梁加固，用钢筋10×16

,提脚线,m,168,0.5,3,3,3,,,,1596,休息墙面提脚线

,梯步砖,m,15.6,3,18,30,12,,,,982.8,提脚线

,墙仿瓷,m2,474,,3.5,,,,,,1659,原过梁天面水涂料滚白

,小计,,,,,,,,,,58093.05,

,合计,,,,,,,,,,971894.18,

十一,其它,m2,,,,,,0.00,0.00,0.00,1800.00,

1,材料转运费（一楼平街层）,m2,1370,,,,,0.00,0.00,0.00,6000.00,没有预标价再工程之内

2,室内、室外清洁除渣（日常）,m2,1370,,,,,0.00,0.00,0.00,2500.00,同上

4,现场临时设施费,m2,1370,,,,,0.00,0.00,0.00,2500.00,同上

,小计,m2,,,,,,0.00,0.00,0.00,11000.00,

十二,工程直接费,m2,,,,,,0.00,0.00,0.00,0.00,同上

十三,设计施工管理费,m2,,,,,,0.00,0.00,0.00,0.00,同上

十四,工程税金,m2,,,,,,0.00,0.00,0.00,0.00,"需要发票,由甲方支付程金"

十五,工程总造价,m2,,,,,,0.00,0.00,0.00,0.00,

十六,消防,m2,,,,,,,,,120000.00,人工费及一切

,增加工程,m2,,,,,,0.00,0.00,0.00,0.00,

1,足道区域门框贴马塞克,m2,36,5,280.00,40,20.00,340.00,10980.00,1440.00,12420.00,见样本

2,不锈钢包边,米,120,4,20.00,10,20.00,50.00,5280.00,1200.00,6480.00,辅材密度度板打底，边不锈钢

3,消防需增高中枢圆部分,m2,108,,25.00,25,10.00,60.00,3780.00,2700.00,6480.00,增高1.8米×同长60米

4,保健与豪包部分,m2,144,,25.00,20,8.00,53.00,4752.00,2880.00,7632.00,增高1.8米×同长80米

5,足道区域,米,180,,25.00,20,8.00,53.00,5940.00,3600.00,9540.00,增高1.8米×同长115米

6,足道玻璃墙部份保健,米,86,,98.00,15.00,20,133.00,10148.00,1290.00,11438.00,现甲方已初定方案，容度板打底

7,墙群不锈钢,米,216,3,20,10.00,20,50.00,9288.00,2160.00,11448.00,见图纸

8,隔潮区地脚圈梁,米,32.5,,55.00,60,40.00,155.00,3087.50,1950.00,5037.50,用钢筋所紧，石匠开巢，转运泥巴人工费

9,足道区域新增填方,m2,280,,12.00,8,,20.00,3360.00,2240.00,5600.00,

10,隔潮区地面砖,m2,35,2,36.00,8,10.00,54.00,1680.00,280.00,1960.00,花纹仿古砖

,小计,,,,,,,968.00,58295.50,19740.00,78035.50,

,合计,,,,,,,,,,1180929.68,

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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