东风本田4S店装饰装修预决算书

装饰装修工程预(决)算书,,,,,,

,,,,,,,

工程名称：北京现代汽车4S店装饰工程,,,,,,

序号,分部分项工程,单位,核量,核价,,

,,,,单价,合计,里外高位一律不含脚手架

一,装修部分,,,,,

1,室外工程,,,,,

,砖砌幕墙下玻璃护台,M,37,30,1110,

,幕墙下玻璃护台贴石材(宽400mm.高200mm),m2,29.6,35,1036,

,黑色石材磨边,M,37,5,185,

,砖砌台阶(电子感应门，玻璃门下),m2,12.6,30,378,

,台阶贴黄金麻火烧板大理石,m2,12.6,35,441,

,外墙铝塑板,m2,70.8,90,6372,

,外墙定制铝板（含主材及安装）,m2,44.4,110,4884,

,19mm钢化玻璃幕墙,m2,400.84,,0,

,钢结构梁,M,42,,0,

,电子感应门,樘,3,,0,

,玻地弹门,樘,1,,0,

,标牌钢结构,M,37,,0,

,外墙乳胶漆,m2,163.35,8,1306.8,不含搭脚手架

,接车通道硅钙板吊顶,m2,216.24,18,3892.32,

,接车通道脚手架,m2,216.24,,0,

,电子感应门顶部,m2,,,0,

,小计：,,,,19605.12,

二,室内装饰装修,,,,0,

1,展厅,,,,0,

,800*800象牙白铺设,m2,337.5,30,10125,

,轻钢龙骨12mm石膏板吊顶,m2,337.5,45,15187.5,

,顶部吊顶角钢加固,M,337.5,8,2700,

,灯槽制作,M,150,25,3750,

,木心板基层石膏板窗帘盒,M,37,25,925,

,挂画轨道,M,21,10,210,

,天棚刷白色乳胶漆（含窗帘盒）,M,404.2,12,4850.4,

,木龙骨，木芯板基层铝塑板包柱,m2,24,80,1920,

,成品品牌形象墙(安装),m2,28.5,60,1710,

,开风口基层制作,M,28.1,35,983.5,

,木芯板基层，铝塑板面层(风口处),m2,34.2,80,2736,

,木芯板基层，象牙白双面铝塑板饰面(收银台前墙体),m2,10.56,140,1478.4,

,大厅满堂脚手架,m2,337.5,,0,

,小计：,,,,46575.8,

2,维修接待区，本田用品区,,,,0,

,800*800象牙白铺设,m2,49.34,30,1480.2,

,轻钢龙骨12mm石膏板吊顶,m2,99.34,45,4470.3,

,天棚刷白色乳胶漆,m2,99.34,12,1192.08,

,墙面刷白色乳胶漆(靠接车通道边墙),m2,40.84,12,490.08,

,玻璃地弹门(靠接车通道边墙),樘,3,,0,

,120mm黑金沙石材踢脚线(靠接车通道边墙),M,13,10,130,

,轻钢龙骨12mm石膏板隔墙,m2,32.97,18,593.46,

,木芯板基层，玻璃透视窗套,M,31.4,30,942,

,白色塑钢框玻璃隔断（清玻，磨砂玻璃）,m2,12.82,,0,

,木龙骨，木芯板基层铝塑板饰面（双面）,m2,13.54,140,1895.6,

,小计：,,,,11193.72,

3,调度室,,,,0,

,地面800*800象牙白铺设,m2,5.96,30,178.8,

,轻钢龙骨12mm石膏板吊顶,m2,5.96,45,268.2,

,墙面白色乳胶漆,m2,21.26,12,255.12,

,白色塑钢框玻璃隔断（清玻，磨砂玻璃）,m2,9.9,,0,

,单开木门及门套制作(含安装及五金),樘,1,100,100,

,小计：,,,,802.12,

4,售后经理室,,,,0,

,地面800*800象牙白铺设,m2,10.37,30,311.1,

,轻钢龙骨12mm石膏板吊顶,m2,10.37,45,466.65,

,墙面白色乳胶漆,m2,18,12,216,

,白色塑钢框玻璃隔断（清玻，磨砂玻璃）,m2,9,,0,

,单开木门及门套制作(含安装及五金),樘,1,100,100,

,小计：,,,,1093.75,

5,收银室,,,,0,

,轻钢龙骨12mm石膏板吊顶,m2,18,45,810,

,地面800*800象牙白铺设,m2,18,30,540,

,轻钢龙骨12mm石膏板隔墙,m2,18,20,360,

,白色乳胶漆,m2,54,12,648,

,单开木门及门套制作(含安装及五金),樘,1,100,100,

,深灰色塑钢窗套10mm厚钢化玻璃(收银台),m2,4.94,,0,

,收银台制作,M,4,200,800,

,小计：,,,,3258,

6,储藏室及楼梯公共部分,,,,0,

,轻钢龙骨12mm石膏板吊顶(公共部分),m2,6.45,45,290.25,

,天棚刷白色乳胶漆,m2,6.45,12,77.4,

,800*800象牙白铺设,m2,10.95,30,328.5,

,轻钢龙骨12mm石膏板隔墙,m2,17.4,20,348,

,墙面白色乳胶漆,m2,47.7,12,572.4,

,小计：,,,,1616.55,

7,综合业务区，儿童，体检，卫生间区公共部分,,,,0,

,800*800象牙白铺设,m2,42.58,30,1277.4,

,轻钢龙骨12mm石膏板吊顶,m2,42.58,45,1916.1,

,天棚白色乳胶漆,m2,42.58,12,510.96,

,木龙骨，木芯板基层石膏板包柱,m2,12,50,600,

,小计：,,,,4304.46,

,综合业务区,,,,0,

,800*800象牙白铺设,m2,17.1,30,513,

,轻钢龙骨石膏板吊顶,m2,17.1,45,769.5,

,轻钢龙骨12mm石膏板隔墙,m2,12,20,240,

,白色乳胶漆,m2,41.1,12,493.2,

,白色塑钢框玻璃隔断（清玻）,m2,1.44,,0,

,象牙白铝塑板饰面隔断(双面),m2,5.76,140,806.4,

,小计：,,,,2822.1,

8,销售办公区,,,,0,

,800*800象牙白铺设,m2,15.6,30,468,

,600*600硅钙板吊顶,m2,15.6,18,280.8,

,轻钢龙骨12mm石膏板隔墙,m2,33.6,20,672,

,白色乳胶漆,m2,58.2,12,698.4,

,12mm厚钢化玻璃隔断,m2,58.2,,0,

,双开玻璃地弹门,樘,1,,0,

,1200mm深灰色铝塑钢踢脚线,M,6.635,10,66.35,

,小计：,,,,2185.55,

9,儿童区,,,,0,

,800*800象牙白铺设,m2,8.5,30,255,

,轻钢龙骨12mm石膏板吊顶,m2,8.5,45,382.5,

,塑钢框玻璃隔断(清玻),m2,18,,0,

,轻钢龙骨12mm石膏板隔墙,m2,9,20,180,

,白色乳胶漆,m2,35.5,12,426,

,小计：,,,,1243.5,

10,品牌体检区,,,,0,

,800*800象牙白铺设,m2,12.9,30,387,

,轻钢龙骨石膏板吊顶,m2,12.9,45,580.5,

,白色乳胶漆,m2,12.9,12,154.8,

,黑色烤漆玻璃,m2,5.11,,0,

,镜面不锈钢包边,M,32.28,10,322.8,

,木心板基层石膏板封面,m2,32.25,35,1128.75,

,石膏板线条,M,36.5,6,219,

,海报安装,个,7,,0,

,白色乳胶漆,m2,20.85,12,250.2,

,120mm黑金沙石材踢脚线,M,11.6,10,116,

,银镜,m2,11.07,10,110.7,

,合计：,,,,3269.75,

11,客户休息室,,,,0,

,轻钢龙骨12mm石膏板吊顶,m2,65,45,2925,

,天棚刷白色乳胶漆,m2,65,12,780,

,灯槽制作,M,11.3,25,282.5,

,吧台,个,0,,0,

,吧柜,个,0,,0,

,轻钢龙骨12mm石膏板隔墙,m2,70.8,20,1416,

,白色乳胶漆,m2,141.6,12,1699.2,

,单开门及门套制作,樘,1,300,300,

,双开门及门套制作,樘,1,400,400,

,玻璃透视窗,m2,30,30,900,

,木芯板基层石膏板包柱,m2,18,50,900,

,合计：,,,,9602.7,

12,一层楼梯间1,,,,0,

,不锈钢穿丝栏杆及扶手,M,10.6,,0,

,轻钢龙骨12mm石膏板吊顶,m2,11.25,50,562.5,

,楼梯踏步贴法国木纹大理石(不含石材),m2,15.2,50,760,

,木芯板基层石膏板包梁,m2,5.3,50,265,

,黑金沙波打线,M,30,35,1050,

,白色乳胶漆,m2,50,12,600,

,砌砖墙,m2,30,40,1200,

,小计：,,,,4437.5,

13,一层楼梯间2,,,,0,

,不锈钢穿丝栏杆及扶手,M,10.6,,0,

,轻钢龙骨12mm石膏板吊顶,m2,11.25,50,562.5,

,楼梯踏步贴法国木纹大理石(不含石材),m2,15.2,50,760,

,木芯板基层石膏板包梁,m2,5.3,50,265,

,黑金沙波打线,M,30,35,1050,

,白色乳胶漆,m2,50,12,600,

,砌砖墙,m2,30,40,1200,

,小计：,,,,4437.5,

14,一层卫生间,,,,0,

,男卫生间,,,,0,

,300*600咖啡色铀面砖铺设(含公共部分墙面),m2,27.89,35,976.15,

,轻钢龙骨防水板吊顶,m2,7.91,50,395.5,

,小便隔断,个,2,,,

,砖砌墩台,位,2,100,200,

,防潮隔断,位,2,,,

,300*600仿古砖墙面,m2,34.56,35,1209.6,

,地面墙裙防水,m2,21.71,10,217.1,

,砖包管,根,2,150,300,

,车边防雾镜,块,1,,0,

,大理石洗面台,个,3.2,,0,

,门槛石,块,2,30,60,

,排气扇,个,1,20,20,

,成品木门及门套,樘,1,100,100,

,小计：,,,,3478.35,

,一层女卫生间,,,,0,

,300*600仿古砖地面,m2,8.39,35,293.65,

,轻钢龙骨石膏板防水吊顶,m2,7.91,50,395.5,

,砖砌蹲台,位,3,100,300,

,防潮隔断,位,2,,0,

,300*600仿古砖墙面,m2,34.56,35,1209.6,

,砖包管,根,2,150,300,

,地面及墙裙防水,m2,21.71,10,217.1,

,门槛石,块,2,30,60,

,排气扇,个,1,20,20,

,拖把池,个,1,,0,

,成品木门及门套,樘,1,100,100,

,小计：,,,,2895.85,

,一层装饰装修合计：,,,,0,

,二层：装饰装修,,,,0,

1,走道及公共部分,,,,0,

,800*800象牙白铺设,m2,92,30,2760,

,轻钢龙骨12mm石膏板吊顶,m2,92,45,4140,

,吊顶刷白色乳胶漆,m2,92,12,1104,

,钢化玻璃隔断隔墙,m2,100.6,,0,

,木芯板基层石膏板包柱,m2,132,50,6600,

,砖砌走道栏杆护台,M,28.5,30,855,

,黑金沙石材贴护台,m2,28.5,40,1140,

,不锈钢钢化玻璃栏杆栏板,M,28.5,,0,

,钢结构玻璃梁,M,33.53,,0,

,木芯板基层玻璃墙槽,M,33.53,30,1005.9,

,砖砌台阶,M,3,30,90,

,台阶贴砖,m2,2.3,45,103.5,

,合计：,,,,17798.4,

2,培训室,,,,0,

,600*600硅钙板吊顶,m2,55,18,990,

,轻钢龙骨石膏板封墙（单面）,m2,45,16,720,

,木心板基层玻璃窗套,M,19.8,30,594,

,双开门制作及门套,樘,1,300,300,

,白色乳胶漆,m2,54.9,12,658.8,

,合计：,,,,3262.8,

3,办公室1,,,,0,

,600*600硅钙板吊顶,m2,36,18,648,

,轻钢龙骨12mm石膏板隔墙,m2,30,20,600,

,轻钢龙骨12mm石膏板隔墙(单面),m2,13.5,16,216,

,木芯板基层窗套,M,19.8,30,594,

,白色乳胶漆,m2,81.42,12,977.04,

,合计：,,,,3035.04,

4,资料室，财务室,,,,0,

,600*600硅钙板吊顶,m2,16.8,18,302.4,

,轻钢龙骨12mm石膏板隔墙,m2,40.8,18,734.4,

,轻钢龙骨12mm石膏板隔墙(单面),m2,16.8,16,268.8,

,木芯板基层玻璃窗套,M,19.8,30,594,

,白色乳胶漆,m2,106.32,12,1275.84,

,单开木门及门套制作,樘,1,200,200,

,合计：,,,,3375.44,

5,总经理室,,,,0,

,600*600硅钙板吊顶,m2,43.2,18,777.6,

,轻钢龙骨12mm石膏板隔墙,m2,24,18,432,

,轻钢龙骨12mm石膏板隔墙(单面),m2,40.2,16,643.2,

,木芯板基层玻璃窗套,M,19.8,30,594,

,白色乳胶漆,m2,96.12,12,1153.44,

,单开木门及门套制作,樘,1,200,200,

,合计：,,,,3800.24,

6,会议室,,,,0,

,600*600硅钙板吊顶,m2,55,18,990,

,轻钢龙骨12mm石膏板隔墙,m2,33,18,594,

,轻钢龙骨12mm石膏板隔墙(单面),m2,15,16,240,

,白色乳胶漆,m2,81,12,972,

,合计：,,,,2796,

7,综合办公室,,,,0,

,600*600硅钙板吊顶,m2,26.5,18,477,

,轻钢龙骨12mm石膏板隔墙,m2,48,18,864,

,白色乳胶漆,m2,96,12,1152,

,合计：,,,,2493,

8,机房,,,,0,

,600*600硅钙板吊顶,m2,15.12,18,272.16,

,轻钢龙骨12mm石膏板隔墙,m2,15,18,270,

,轻钢龙骨12mm石膏板隔墙(单面),m2,8.4,16,134.4,

,白色乳胶漆,m2,38.4,12,460.8,

,单开木门及门套制作,樘,1,200,200,

,合计：,,,,1337.36,

9,公共关系科,,,,0,

,600*600硅钙板吊顶,m2,13.44,18,241.92,

,白色乳胶漆,m2,24,12,288,

,合计：,,,,529.92,

10,休闲区,,,,0,

,轻钢龙骨石膏板吊顶,m2,65.88,45,2964.6,

,灯槽制作,M,15.6,25,390,

,轻钢龙骨12mm石膏板隔墙,m2,59.4,18,1069.2,

,轻钢龙骨12mm石膏板隔墙(单面),m2,14.64,16,234.24,

,玻璃透视窗,m2,21.95,,0,

,木芯板基层玻璃透视窗套,M,28,30,840,

,白色乳胶漆,m2,157.68,12,1892.16,

,单开木门及门套,樘,1,100,100,

,小计：,,,,7490.2,

,办公室2,,,,0,

,600*600硅钙板吊顶,m2,35,18,630,

,轻钢龙骨石膏板隔墙,m2,18,18,324,

,白色乳胶漆,m2,54,12,648,

,小计:,,,,1602,

,男女更衣室,,,,0,

,600*600硅钙板吊顶,m2,11.61,18,208.98,

,轻钢龙骨石膏板隔墙,m2,29.1,18,523.8,

,白色乳胶漆,m2,47.7,12,572.4,

,小计：,,,,1305.18,

,二层卫生间,,,,0,

,公共部分,,,,0,

,砖砌石材洗面台,M,3.5,150,525,

,车边防雾镜,块,1,,0,

,300*600仿古砖贴墙,m2,15.9,35,556.5,

,墙裙防水,m2,5.3,10,53,

,女卫生间,,,,0,

,轻钢龙骨防水板吊顶,m2,7.18,45,323.1,

,300*600咖啡色铀面砖铺设(含公共部分墙面),m2,8.18,35,286.3,

,成品木门及门套制作,樘,1,200,200,

,地面及墙裙防水,m2,18.28,10,182.8,

,砖砌地台,m2,2.16,100,216,

,防潮隔断,位,2,,0,

,拖把池,个,1,,0,

,排气扇,个,1,20,20,

,男卫生间,,,,0,

,轻钢龙骨防水板吊顶,m2,12.32,45,554.4,

,300*600灰色咖啡色铀面砖铺设,m2,13.32,35,466.2,

,300*600灰色仿古砖墙面,m2,42.3,35,1480.5,

,成品木门及门套制作,樘,1,200,200,

,地面墙裙地面防水,m2,26.42,10,264.2,

,砖砌地台,位,3,100,300,

,防潮隔断,位,3,,0,

,小便隔断,位,3,,0,

,排气扇,个,1,20,20,

,合计：,,,,5648,

12,二层楼梯间1,,,,0,

,不锈钢穿丝栏杆及扶手,M,10.6,,0,

,轻钢龙骨12mm石膏板吊顶,m2,17.1,45,769.5,

,楼梯踏步贴法国木纹大理石(不含石材),m2,15.2,50,760,

,木芯板基层石膏板包梁,m2,5.3,50,265,

,黑金沙波打线,M,30,35,1050,

,白色乳胶漆,m2,50,12,600,

,砌砖墙,m2,30,40,1200,

,小计：,,,,4644.5,

13,二层楼梯间2,,,,0,

,不锈钢穿丝栏杆及扶手,M,10.6,,0,

,轻钢龙骨12mm石膏板吊顶,m2,17.1,45,769.5,

,楼梯踏步贴法国木纹大理石(不含石材),m2,15.2,50,760,

,木芯板基层石膏板包梁,m2,5.3,50,265,

,黑金沙波打线,M,30,35,1050,

,白色乳胶漆,m2,50,12,600,

,砌砖墙,m2,30,40,1200,

,小计：,,,,4644.5,

,二层装饰装修合计：,,,,0,

,装饰装修合计：,,,,0,

,照明电路部分,,,,0,

,32位配电,个,3,,0,

,18位配电箱,个,4,,0,

,Bvre4mm2,m,8000,,0,

,Bvre2.5mm2,m,18000,,0,

,线管及人工走线,m2,1366.5,22,30063,

,单联开关,个,12,,0,

,双联开关,个,27,,0,

,三联开关,个,20,,0,

,五孔插座,个,145,,0,

,地插,个,8,,0,

,合计：,,,,30063,

,维修车间部分,,,,0,

,总成分解室,,,,0,

,600*600硅钙板吊顶,m2,52.2,18,939.6,

,墙面刷白色乳胶漆,m2,88.2,12,1058.4,

,单开木门及门套制作,樘,1,200,200,

,合计：,,,0,2198,

,一层工具资料室,,,,0,

,600*600硅钙板吊顶,m2,30,18,540,

,墙面刷白色乳胶漆,m2,66,12,792,

,单开木门及门套制作,樘,1,200,200,

,合计：,,,,1532,

,零配件办公室，及仓库,,,0,0,

,600*600硅钙板吊顶,m2,54,18,972,

,墙面刷白色乳胶漆,m2,126,12,1512,

,单开木门及门套制作,樘,1,200,200,

,合计：,,,,2684,

,消防器材室，更衣室，调油房等,,,,0,

,600*600硅钙板吊顶,m2,101.6,18,1828.8,

,墙面刷白色乳胶漆,m2,222,12,2664,

,单开木门及门套制作,樘,6,200,1200,

,双开木门及门套制作,樘,4,300,1200,

,合计：,,,,6892.8,

,车间,,,,0,

,车间墙面乳胶漆,m2,1505,12,18060,

,墙体1m处基层处理,m2,203,10,2030,

,木龙骨基层石膏板包柱,m2,84,50,4200,

,合计：,,,,24290,

,楼梯间,,,,0,

,不锈钢穿丝栏杆及扶手,M,10.6,,0,

,轻钢龙骨12mm石膏板吊顶,m2,17.1,45,769.5,

,楼梯踏步贴法国木纹大理石(不含石材),m2,15.2,50,760,

,木芯板基层石膏板包梁,m2,5.3,50,265,

,黑金沙波打线,M,30,35,1050,

,白色乳胶漆,m2,50,12,600,

,砌砖墙,m2,30,40,1200,

,合计：,,,,4644.5,

,卫生间,,,,0,

,300*600咖啡色铀面砖铺设,m2,13.4,35,469,

,轻钢龙骨防水板吊顶,m2,12.4,45,558,

,砖砌地台,m2,4.2,100,420,

,300*600仿古砖贴墙,m2,42.6,35,1491,

,地面及墙裙防水,m2,26.6,10,266,

,防潮隔断,位,2,,0,

,合计：,,,,3204,

,二层维修间,,,,0,

,零配件仓库,,,,0,

,600*600硅钙板吊顶,m2,116.4,18,2095.2,

,墙面白色乳胶漆,m2,322.8,12,3873.6,

,单开木制门及门套,樘,1,200,200,

,合计：,,,0,6168.8,

,二层楼梯间,,,,0,

,不锈钢穿丝栏杆及扶手,M,10.6,,0,

,轻钢龙骨12mm石膏板吊顶,m2,17.1,45,769.5,

,楼梯踏步贴法国木纹大理石(不含石材),m2,15.2,50,760,

,木芯板基层石膏板包梁,m2,5.3,50,265,

,黑金沙波打线,M,30,35,1050,

,白色乳胶漆,m2,50,12,600,

,合计：,,,0,3444.5,

,车间照明电路包括人工走线,项,7/m2,,,

,车间总造价：,,,,,

,分部分总造价：,,,,,

,管理费10%：,,,,,

,税金6%：,,,,,

,工程总造价：,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,,

,,,,,,