双职工宿舍楼装修预算书

工程名称:金丝峡国际酒店双职工宿舍楼装修工程地址:陕西省商南县金丝峡,,,,,,

编号,施工项目名称,单位,工程量,单价(元),合价,施工工艺及做法说明

(一),一层,,,,,

1,墙顶面乳胶漆,㎡,"1,070.8",59.0,"63,174.3",基层修理，补修墙面，刮腻子粉三遍打磨刷防水乳胶漆，三边成活

A,防水乳胶漆,㎡,"1,070.8",34.0,"36,405.5",

B,刮刮乐防水腻子、石膏粉、纤维素,㎡,"1,070.8",11.0,"11,778.3",

C,滚筒、刷子、砂纸、分色纸、乳胶,㎡,"1,070.8",2.0,"2,141.5",

D,人工费,㎡,"1,070.8",12.0,"12,849.0",

2,管道井包门套及木门制作,项,1.0,,"1,404.0",

A,包门套,m,7.2,85.0,612.0,

B,制作木门,个,2.0,360.0,720.0,

C,拉手及合页,个,6.0,12.0,72.0,

D,油漆,㎡,7.8,105.0,819.0,底漆两边，面漆四边成活。

3,包门套(大门）,项,1.0,,969.0,

A,包门套,m,5.1,85.0,433.5,

B,油漆,㎡,5.1,105.0,535.5,底漆两边，面漆四边成活。

4,木龙骨塑钢扣板包管道（共19个）,㎡,49.4,115.0,"5,681.0",木龙骨骨架，塑钢扣板饰面，塑钢线条收边。

A,主材,㎡,49.4,77.0,"3,803.8",

B,人工费,㎡,49.4,30.0,"1,482.0",

C,辅料,㎡,49.4,8.0,395.2,

5,轻钢龙骨塑钢扣板吊顶（卫生间）,㎡,37.2,115.0,"4,278.0",轻钢龙骨骨架，塑钢扣板饰面，塑钢线条收边。

A,主材,㎡,37.2,77.0,"2,864.4",

B,人工费,㎡,37.2,30.0,"1,116.0",

C,辅料,㎡,37.2,8.0,297.6,

6,轻钢龙骨防水石膏板吊顶(走廊共四层),㎡,239.3,128.0,"30,630.4","50系列轻钢龙骨骨架,防水石膏板饰面."

A,轻钢龙骨,㎡,239.3,37.0,"8,854.1",

B,防水石膏板,㎡,239.3,35.0,"8,375.5",

C,木工板、木龙骨及辅料,㎡,239.3,26.0,"6,221.8",

D,人工费,㎡,239.3,40.0,"9,572.0",

7,小计,,,,"106,136.7",

(二),二层,,,,,

1,墙顶面乳胶漆,㎡,"1,112.7",59.0,"65,647.5",基层修理，补修墙面，刮腻子粉三遍打磨刷防水乳胶漆，三边成活

A,防水乳胶漆,㎡,"1,112.7",34.0,"37,830.8",

B,刮刮乐防水腻子、石膏粉、纤维素,㎡,"1,112.7",11.0,"12,239.4",

C,滚筒、刷子、砂纸、分色纸、乳胶,㎡,"1,112.7",2.0,"2,225.3",

D,人工费,㎡,"1,112.7",12.0,"13,352.0",

2,管道井包门套及木门制作,项,1.0,,"1,404.0",

A,包门套,m,7.2,85.0,612.0,

B,制作木门,个,2.0,360.0,720.0,

C,拉手及合页,个,6.0,12.0,72.0,

D,油漆,㎡,7.8,105.0,819.0,底漆两边，面漆四边成活。

3,轻钢龙骨塑钢扣板吊顶（卫生间）,㎡,40.3,115.0,"4,634.5",轻钢龙骨骨架，塑钢扣板饰面，塑钢线条收边。

A,主材,㎡,40.3,77.0,"3,103.1",

B,人工费,㎡,40.3,30.0,"1,209.0",

C,辅料,㎡,40.3,8.0,322.4,

4,铺设木地板,㎡,169.2,6.5,"1,099.8",

A,防潮垫、木楔子、钉子、防滑条,㎡,169.2,1.5,253.8,

B,人工费,㎡,169.2,5.0,846.0,

5,安装高分子踢脚线,m,205.4,11.5,"2,362.6",

A,高分子踢脚线,m,205.4,5.5,"1,129.7",

B,人工费及钉子、木楔子、卡子,m,205.4,6.0,"1,232.4",

6,小计,,,,"75,148.4",

(三),三层,,,,,

1,墙顶面乳胶漆,㎡,"1,112.7",59.0,"65,647.5",基层修理，补修墙面，刮腻子粉三遍打磨刷防水乳胶漆，三边成活

A,防水乳胶漆,㎡,"1,112.7",34.0,"37,830.8",

B,刮刮乐防水腻子、石膏粉、纤维素,㎡,"1,112.7",11.0,"12,239.4",

C,滚筒、刷子、砂纸、分色纸、乳胶,㎡,"1,112.7",2.0,"2,225.3",

D,人工费,㎡,"1,112.7",12.0,"13,352.0",

2,管道井包门套及木门制作,项,1.0,,"1,404.0",

A,包门套,m,7.2,85.0,612.0,

B,制作木门,个,2.0,360.0,720.0,

C,拉手及合页,个,6.0,12.0,72.0,

D,油漆,㎡,7.8,105.0,819.0,底漆两边，面漆四边成活。

3,轻钢龙骨塑钢扣板吊顶（卫生间）,㎡,40.3,115.0,"4,634.5",轻钢龙骨骨架，塑钢扣板饰面，塑钢线条收边。

A,主材,㎡,40.3,77.0,"3,103.1",

B,人工费,㎡,40.3,30.0,"1,209.0",

C,辅料,㎡,40.3,8.0,322.4,

4,铺设木地板,㎡,169.2,6.5,"1,099.8",

A,防潮垫、木楔子、钉子、防滑条,㎡,169.2,1.5,253.8,

B,人工费,㎡,169.2,5.0,846.0,

5,安装高分子踢脚线,m,205.4,11.5,"2,362.6",

A,高分子踢脚线,m,205.4,5.5,"1,129.7",

B,人工费及钉子、木楔子、卡子,m,205.4,6.0,"1,232.4",

6,小计,,,,"75,148.4",

(四),四层,,,,,

1,墙顶面乳胶漆,㎡,"1,112.7",59.0,"65,647.5",基层修理，补修墙面，刮腻子粉三遍打磨刷防水乳胶漆，三边成活

A,防水乳胶漆,㎡,"1,112.7",34.0,"37,830.8",

B,刮刮乐防水腻子、石膏粉、纤维素,㎡,"1,112.7",11.0,"12,239.4",

C,滚筒、刷子、砂纸、分色纸、乳胶,㎡,"1,112.7",2.0,"2,225.3",

D,人工费,㎡,"1,112.7",12.0,"13,352.0",

2,管道井包门套及木门制作,项,1.0,,"1,404.0",

A,包门套,m,7.2,85.0,612.0,

B,制作木门,个,2.0,360.0,720.0,

C,拉手及合页,个,6.0,12.0,72.0,

D,油漆,㎡,7.8,105.0,819.0,底漆两边，面漆四边成活。

3,轻钢龙骨塑钢扣板吊顶（卫生间）,㎡,40.3,115.0,"4,634.5",轻钢龙骨骨架，塑钢扣板饰面，塑钢线条收边。

A,主材,㎡,40.3,77.0,"3,103.1",

B,人工费,㎡,40.3,30.0,"1,209.0",

C,辅料,㎡,40.3,8.0,322.4,

4,铺设木地板,㎡,169.2,6.5,"1,099.8",

A,防潮垫、木楔子、钉子、防滑条,㎡,169.2,1.5,253.8,

B,人工费,㎡,169.2,5.0,846.0,

5,安装高分子踢脚线,m,205.4,11.5,"2,362.6",

A,高分子踢脚线,m,205.4,5.5,"1,129.7",

B,人工费及钉子、木楔子、卡子,m,205.4,6.0,"1,232.4",

6,小计,,,,"75,148.4",

(五),外墙乳胶漆,,,,,

1,墙面乳胶漆,㎡,"1,111.5",59.0,"65,576.1",基层修理，补修墙面，刮腻子粉三遍打磨刷防水乳胶漆，三边成活

A,防水乳胶漆,㎡,"1,111.5",34.0,"37,789.6",

B,刮刮乐防水腻子、石膏粉、纤维素,㎡,"1,111.5",11.0,"12,226.1",

C,滚筒、刷子、砂纸、分色纸、乳胶,㎡,"1,111.5",2.0,"2,222.9",

D,人工费,㎡,"1,111.5",12.0,"13,337.5",

2,小计,,,,"65,576.1",

六,其他部分,,,,,

1,脚手架,㎡,"1,572.0",4.2,"6,649.6",

2,材料运输费,次,"2,600.0",3.0,"7,800.0",

3,材料搬运费及垃圾清理,项,1.0,1800,1800.0,

4,小