工程预算表装修

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第1页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

1,B1-63,块料面层大理石每块面积(0.25m2以外),m2,41.679,214.69,8948.06,914.44,7752.29,281.33,14.55

2,B2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,46,56.76,2610.96,452.64,2047.00,111.32,7.59

3,B2-78,天棚面层石膏板造型,m2,46,78.28,3600.88,348.22,3184.58,68.08,5.70

4,B10-43,其它项目暖气罩木质,m2,2.4,120.76,289.82,73.10,210.43,6.29,1.25

5,B3-174,暖气罩面层铝塑板,m2,3.4,80.00,272.00,45.29,219.95,6.77,0.75

6,B10-46,其它项目暖气罩台面木质,m,2.4,64.93,155.83,11.33,140.06,4.44,0.17

7,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,91.546,5.97,546.53,187.67,345.13,13.73,3.20

8,B3-106,内墙装修涂料及裱糊面层乳胶漆高级,m2,91.5,9.83,899.45,245.22,636.84,17.39,4.21

9,B10-103,其它项目平面招牌基层木结构异形,m2,4.8,139.26,668.45,140.69,492.86,34.90,2.40

10,B10-94,其它项目招牌面板,个,2,187.43,374.86,325.34,42.78,6.74,5.67

11,B1-173,踢脚大理石,m,26.156,38.62,1010.14,105.15,872.30,32.70,1.67

12,B1-50,块料面层地砖砂浆粘贴每块面积(0.16m2以外),m2,241.86,77.41,18722.38,4384.92,13711.04,626.42,74.01

13,B1-100,面层塑料地面塑料地板卷材(楼梯),m2,26.687,33.70,899.35,231.64,643.96,23.75,3.92

14,B3-163,内墙装修内护墙衬板胶合板龙骨上粘贴,m2,206.6,28.81,5952.15,2359.37,3373.78,219.00,40.08

15,B3-174,内墙装修内护墙面层饰面面层铝塑板,m2,206.6,80.00,16528.00,2751.91,13364.95,411.13,45.87

16,B8-81,其它装饰线铝镁曲板,m,206.6,10.15,2096.99,291.31,1745.77,59.91,4.75

17,B8-1,木装饰线板条宽度(50mm以内),m,206.6,8.12,1677.59,264.45,1074.32,338.82,4.34

18,B10-43,其它项目暖气罩木质,m2,23,120.76,2777.48,700.58,2016.64,60.26,11.94

19,B3-174,暖气罩面层铝塑板,m2,23,80.00,1840.00,306.36,1487.87,45.77,5.11

20,B10-46,其它项目暖气罩台面木质,m,23,64.93,1493.39,108.56,1342.28,42.55,1.66

21,B10-103,其它项目平面招牌基层木结构异形,m2,19.2,139.26,2673.79,562.75,1971.46,139.58,9.62

22,B10-94,其它项目招牌面板,个,16,187.43,2998.88,2602.72,342.24,53.92,45.34

23,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,707.98,5.97,4226.64,1451.36,2669.08,106.20,24.78

24,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,707.98,9.83,6959.44,1897.39,4927.54,134.52,32.57

,本页小计,88223.06,,,,88223.06,20762.41,64615.15,2845.52,351.15

,本页累计,88223.06,,,,88223.06,20762.41,64615.15,2845.52,351.15

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第2页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

25,B2-158,天棚面层装饰耐水腻子预制板,m2,288.86,12.36,3570.31,1464.52,2019.13,86.66,25.39

26,B2-111,天棚面层装饰涂料立帮,m2,288.86,9.06,2617.07,748.15,1802.49,66.44,12.71

27,B1-171,踢脚地砖,m,229.6,9.28,2130.69,778.34,1281.17,71.18,13.32

28,B1-90,木地板强化复合木地板单层,m2,45,121.36,5461.20,755.55,4556.70,148.95,12.38

29,B3-163,内墙装修内护墙衬板胶合板龙骨上粘贴,m2,9.9,28.81,285.22,113.06,161.67,10.49,1.92

30,B3-174,内墙装修内护墙面层饰面面层铝塑板,m2,9.9,80.00,792.00,131.87,640.43,19.70,2.20

31,B8-81,其它装饰线铝镁曲板,m,9.9,10.15,100.49,13.96,83.66,2.87,0.23

32,B8-1,木装饰线板条宽度(50mm以内),m,9.9,8.12,80.39,12.67,51.48,16.24,0.21

33,B10-43,其它项目暖气罩木质,m2,6,120.76,724.56,182.76,526.08,15.72,3.11

34,B3-174,暖气罩面层铝塑板,m2,6.5,80.00,520.00,86.58,420.49,12.94,1.44

35,B10-46,其它项目暖气罩台面木质,m,6,64.93,389.58,28.32,350.16,11.10,0.43

36,B10-103,其它项目平面招牌基层木结构异形,m2,4.8,139.26,668.45,140.69,492.86,34.90,2.40

37,B10-94,其它项目招牌面板,个,4.8,187.43,899.66,780.82,102.67,16.18,13.60

38,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,67.5,5.97,402.98,138.38,254.48,10.13,2.36

39,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,67.5,9.83,663.53,180.90,469.80,12.83,3.11

40,B2-158,天棚面层装饰耐水腻子预制板,m2,64,12.36,791.04,324.48,447.36,19.20,5.63

41,B2-111,天棚面层装饰涂料立帮,m2,64,9.06,579.84,165.76,399.36,14.72,2.82

42,B1-181,踢脚复合单层,m,27,18.96,511.92,63.45,432.00,16.47,1.03

43,B1-90,木地板强化复合木地板单层,m2,45,121.36,5461.20,755.55,4556.70,148.95,12.38

44,B3-163,内墙装修内护墙衬板胶合板龙骨上粘贴,m2,9.9,28.81,285.22,113.06,161.67,10.49,1.92

45,B3-174,内墙装修内护墙面层饰面面层铝塑板,m2,9.9,80.00,792.00,131.87,640.43,19.70,2.20

46,B8-81,其它装饰线铝镁曲板,m,9.9,10.15,100.49,13.96,83.66,2.87,0.23

47,B8-1,木装饰线板条宽度(50mm以内),m,9.9,8.12,80.39,12.67,51.48,16.24,0.21

48,B10-43,其它项目暖气罩木质,m2,6,120.76,724.56,182.76,526.08,15.72,3.11

49,B3-174,暖气罩面层铝塑板,m2,6.5,80.00,520.00,86.58,420.49,12.94,1.44

,本页小计,29152.79,,,,29152.79,7406.71,20932.50,813.63,125.78

,本页累计,117375.85,,,,117375.85,28169.12,85547.65,3659.15,476.93

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第3页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

50,B10-46,其它项目暖气罩台面木质,m,6,64.93,389.58,28.32,350.16,11.10,0.43

51,B10-103,其它项目平面招牌基层木结构异形,m2,4.8,139.26,668.45,140.69,492.86,34.90,2.40

52,B10-94,其它项目招牌面板,个,4.8,187.43,899.66,780.82,102.67,16.18,13.60

53,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,67.5,5.97,402.98,138.38,254.48,10.13,2.36

54,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,67.5,9.83,663.53,180.90,469.80,12.83,3.11

55,B2-158,天棚面层装饰耐水腻子预制板,m2,64,12.36,791.04,324.48,447.36,19.20,5.63

56,B2-111,天棚面层装饰涂料立帮,m2,64,9.06,579.84,165.76,399.36,14.72,2.82

57,B1-181,踢脚复合单层,m,27,18.96,511.92,63.45,432.00,16.47,1.03

58,B1-90,木地板强化复合木地板单层,m2,44.7,121.36,5424.79,750.51,4526.32,147.96,12.29

59,B3-163,内墙装修内护墙衬板胶合板龙骨上粘贴,m2,9.9,28.81,285.22,113.06,161.67,10.49,1.92

60,B3-174,内墙装修内护墙面层饰面面层铝塑板,m2,9.9,80.00,792.00,131.87,640.43,19.70,2.20

61,B8-81,其它装饰线铝镁曲板,m,9.9,10.15,100.49,13.96,83.66,2.87,0.23

62,B8-1,木装饰线板条宽度(50mm以内),m,9.9,8.12,80.39,12.67,51.48,16.24,0.21

63,B10-43,其它项目暖气罩木质,m2,6,120.76,724.56,182.76,526.08,15.72,3.11

64,B3-174,暖气罩面层铝塑板,m2,6.5,80.00,520.00,86.58,420.49,12.94,1.44

65,B10-46,其它项目暖气罩台面木质,m,6,64.93,389.58,28.32,350.16,11.10,0.43

66,B10-103,其它项目平面招牌基层木结构异形,m2,4.8,139.26,668.45,140.69,492.86,34.90,2.40

67,B10-94,其它项目招牌面板,个,4.8,187.43,899.66,780.82,102.67,16.18,13.60

68,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,67.25,5.97,401.48,137.86,253.53,10.09,2.35

69,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,67.25,9.83,661.07,180.23,468.06,12.78,3.09

70,B2-158,天棚面层装饰耐水腻子预制板,m2,64,12.36,791.04,324.48,447.36,19.20,5.63

71,B2-111,天棚面层装饰涂料立帮,m2,64,9.06,579.84,165.76,399.36,14.72,2.82

72,B1-181,踢脚复合单层,m,26.9,18.96,510.02,63.22,430.40,16.41,1.02

73,B1-90,木地板强化复合木地板单层,m2,45,121.36,5461.20,755.55,4556.70,148.95,12.38

74,B3-163,内墙装修内护墙衬板胶合板龙骨上粘贴,m2,9.9,28.81,285.22,113.06,161.67,10.49,1.92

,本页小计,23482.01,,,,23482.01,5804.20,17021.59,656.27,98.42

,本页累计,140857.86,,,,140857.86,33973.32,102569.24,4315.42,575.35

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第4页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

75,B3-174,内墙装修内护墙面层饰面面层铝塑板,m2,9.9,80.00,792.00,131.87,640.43,19.70,2.20

76,B8-81,其它装饰线铝镁曲板,m,9.9,10.15,100.49,13.96,83.66,2.87,0.23

77,B8-1,木装饰线板条宽度(50mm以内),m,9.9,8.12,80.39,12.67,51.48,16.24,0.21

78,B10-43,其它项目暖气罩木质,m2,6,120.76,724.56,182.76,526.08,15.72,3.11

79,B3-174,暖气罩面层铝塑板,m2,6.5,80.00,520.00,86.58,420.49,12.94,1.44

80,B10-46,其它项目暖气罩台面木质,m,6,64.93,389.58,28.32,350.16,11.10,0.43

81,B10-103,其它项目平面招牌基层木结构异形,m2,4.8,139.26,668.45,140.69,492.86,34.90,2.40

82,B10-94,其它项目招牌面板,个,4.8,187.43,899.66,780.82,102.67,16.18,13.60

83,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,67.5,5.97,402.98,138.38,254.48,10.13,2.36

84,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,67.5,9.83,663.53,180.90,469.80,12.83,3.11

85,B2-158,天棚面层装饰耐水腻子预制板,m2,64,12.36,791.04,324.48,447.36,19.20,5.63

86,B2-111,天棚面层装饰涂料立帮,m2,64,9.06,579.84,165.76,399.36,14.72,2.82

87,B1-181,踢脚复合单层,m,27,18.96,511.92,63.45,432.00,16.47,1.03

88,B1-90,木地板强化复合木地板单层,m2,53,121.36,6432.08,889.87,5366.78,175.43,14.58

89,B3-163,内墙装修内护墙衬板胶合板龙骨上粘贴,m2,24.6,28.81,708.73,280.93,401.72,26.08,4.77

90,B3-174,内墙装修内护墙面层饰面面层铝塑板,m2,24.6,80.00,1968.00,327.67,1591.37,48.95,5.46

91,B8-81,其它装饰线铝镁曲板,m,24.6,10.15,249.69,34.69,207.87,7.13,0.57

92,B8-1,木装饰线板条宽度(50mm以内),m,24.6,8.12,199.75,31.49,127.92,40.34,0.52

93,B10-43,其它项目暖气罩木质,m2,6,120.76,724.56,182.76,526.08,15.72,3.11

94,B3-174,暖气罩面层铝塑板,m2,6.5,80.00,520.00,86.58,420.49,12.94,1.44

95,B10-46,其它项目暖气罩台面木质,m,6,64.93,389.58,28.32,350.16,11.10,0.43

96,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,101.1,5.97,603.57,207.26,381.15,15.17,3.54

97,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,101.1,9.83,993.81,270.95,703.66,19.21,4.65

98,B2-158,天棚面层装饰耐水腻子预制板,m2,63.6,12.36,786.10,322.45,444.56,19.08,5.59

99,B2-111,天棚面层装饰涂料立帮,m2,63.6,9.06,576.22,164.72,396.86,14.63,2.80

,本页小计,21276.53,,,,21276.53,5078.33,15589.45,608.78,86.03

,本页累计,162134.39,,,,162134.39,39051.65,118158.69,4924.20,661.38

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第5页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

100,B1-181,踢脚复合单层,m,30.6,18.96,580.18,71.91,489.60,18.67,1.16

101,B1-90,木地板强化复合木地板单层,m2,53,121.36,6432.08,889.87,5366.78,175.43,14.58

102,B3-163,内墙装修内护墙衬板胶合板龙骨上粘贴,m2,24.6,28.81,708.73,280.93,401.72,26.08,4.77

103,B3-174,内墙装修内护墙面层饰面面层铝塑板,m2,24.6,80.00,1968.00,327.67,1591.37,48.95,5.46

104,B8-81,其它装饰线铝镁曲板,m,24.6,10.15,249.69,34.69,207.87,7.13,0.57

105,B8-1,木装饰线板条宽度(50mm以内),m,24.6,8.12,199.75,31.49,127.92,40.34,0.52

106,B10-43,其它项目暖气罩木质,m2,6,120.76,724.56,182.76,526.08,15.72,3.11

107,B3-174,暖气罩面层铝塑板,m2,6.5,80.00,520.00,86.58,420.49,12.94,1.44

108,B10-46,其它项目暖气罩台面木质,m,6,64.93,389.58,28.32,350.16,11.10,0.43

109,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,101.1,5.97,603.57,207.26,381.15,15.17,3.54

110,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,101.1,9.83,993.81,270.95,703.66,19.21,4.65

111,B2-158,天棚面层装饰耐水腻子预制板,m2,63.6,12.36,786.10,322.45,444.56,19.08,5.59

112,B2-111,天棚面层装饰涂料立帮,m2,63.6,9.06,576.22,164.72,396.86,14.63,2.80

113,B1-181,踢脚复合单层,m,30.6,18.96,580.18,71.91,489.60,18.67,1.16

114,B1-90,木地板强化复合木地板单层,m2,53,121.36,6432.08,889.87,5366.78,175.43,14.58

115,B3-163,内墙装修内护墙衬板胶合板龙骨上粘贴,m2,24.6,28.81,708.73,280.93,401.72,26.08,4.77

116,B3-174,内墙装修内护墙面层饰面面层铝塑板,m2,24.6,80.00,1968.00,327.67,1591.37,48.95,5.46

117,B8-81,其它装饰线铝镁曲板,m,24.6,10.15,249.69,34.69,207.87,7.13,0.57

118,B8-1,木装饰线板条宽度(50mm以内),m,24.6,8.12,199.75,31.49,127.92,40.34,0.52

119,B10-43,其它项目暖气罩木质,m2,6,120.76,724.56,182.76,526.08,15.72,3.11

120,B3-174,暖气罩面层铝塑板,m2,6.5,80.00,520.00,86.58,420.49,12.94,1.44

121,B10-46,其它项目暖气罩台面木质,m,6,64.93,389.58,28.32,350.16,11.10,0.43

122,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,101.1,5.97,603.57,207.26,381.15,15.17,3.54

123,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,101.1,9.83,993.81,270.95,703.66,19.21,4.65

124,B2-158,天棚面层装饰耐水腻子预制板,m2,63.6,12.36,786.10,322.45,444.56,19.08,5.59

,本页小计,28888.32,,,,28888.32,5634.48,22419.58,834.27,94.44

,本页累计,191022.71,,,,191022.71,44686.13,140578.27,5758.47,755.82

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第6页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

125,B2-111,天棚面层装饰涂料立帮,m2,63.6,9.06,576.22,164.72,396.86,14.63,2.80

126,B1-181,踢脚复合单层,m,30.6,18.96,580.18,71.91,489.60,18.67,1.16

127,B1-90,木地板强化复合木地板单层,m2,53,121.36,6432.08,889.87,5366.78,175.43,14.58

128,B3-163,内墙装修内护墙衬板胶合板龙骨上粘贴,m2,24.6,28.81,708.73,280.93,401.72,26.08,4.77

129,B3-174,内墙装修内护墙面层饰面面层铝塑板,m2,24.6,80.00,1968.00,327.67,1591.37,48.95,5.46

130,B8-81,其它装饰线铝镁曲板,m,24.6,10.15,249.69,34.69,207.87,7.13,0.57

131,B8-1,木装饰线板条宽度(50mm以内),m,24.6,8.12,199.75,31.49,127.92,40.34,0.52

132,B10-43,其它项目暖气罩木质,m2,6,120.76,724.56,182.76,526.08,15.72,3.11

133,B3-174,暖气罩面层铝塑板,m2,6.5,80.00,520.00,86.58,420.49,12.94,1.44

134,B10-46,其它项目暖气罩台面木质,m,6,64.93,389.58,28.32,350.16,11.10,0.43

135,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,101.1,5.97,603.57,207.26,381.15,15.17,3.54

136,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,101.1,9.83,993.81,270.95,703.66,19.21,4.65

137,B2-158,天棚面层装饰耐水腻子预制板,m2,63.6,12.36,786.10,322.45,444.56,19.08,5.59

138,B2-111,天棚面层装饰涂料立帮,m2,63.6,9.06,576.22,164.72,396.86,14.63,2.80

139,B1-181,踢脚复合单层,m,30.6,18.96,580.18,71.91,489.60,18.67,1.16

140,B3-82,内墙装修抹灰水泥砂浆混凝土、砌块,m2,345.744,14.07,4864.62,3046.00,1666.49,152.13,52.90

141,B3-132,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以内勾缝,m2,316.1088,80.18,25345.60,9439.01,15321.79,584.80,162.48

142,B8-72,彩色花砖腰线宽度(150mm以内),m,98.784,81.45,8045.96,1141.94,6672.86,231.15,18.67

143,B3-146,内墙装修块料面层装饰花砖砂浆粘贴勾缝,m2,3.24,354.51,1148.61,58.06,1074.84,15.71,0.93

144,A13-77,厨房、卫生间楼地面防水JS-复合防水涂料防水厚度(mm)2,m2,263.8896,42.53,11223.22,1440.84,9645.16,137.22,24.01

145,A13-5,保护层水泥砂浆,m2,86.0784,12.17,1047.57,397.68,626.65,23.24,6.89

146,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,114.66,71.48,8195.90,1700.41,6255.85,239.64,28.78

147,B2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,114.66,56.76,6508.10,1128.25,5102.37,277.48,18.92

,本页小计,82268.25,,,,82268.25,21488.42,58660.69,2119.12,366.16

,本页累计,273290.96,,,,273290.96,66174.55,199238.96,7877.59,1121.98

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第7页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

148,B2-83,天棚面层PVC板安装在U型龙骨,m2,114.66,37.75,4328.42,981.49,3247.17,99.75,16.63

149,B10-43,其它项目暖气罩木质,m2,16.72,120.76,2019.11,509.29,1466.01,43.81,8.68

150,B3-174,暖气罩面层铝塑板,m2,16.72,80.00,1337.60,222.71,1081.62,33.27,3.71

151,B10-46,其它项目暖气罩台面木质,m,16.72,64.93,1085.63,78.92,975.78,30.93,1.20

152,B-1市场价,儿童卫生间成品隔断,个,16,180.00,2880.00,0.00,0.00,0.00,0.00

153,10-1,拖布池成品,个,4,122.42,489.68,143.20,334.28,12.20,2.44

154,B-2市场价,卫生间包管道,项,4,260.00,1040.00,0.00,0.00,0.00,0.00

155,B-3市场价,做卫生间地台,个,4,300.00,1200.00,0.00,0.00,0.00,0.00

156,B-4市场价,人造石洗手池,m,10,1112.90,11129.00,241.40,4767.80,46.50,4.00

157,B3-82,内墙装修抹灰水泥砂浆混凝土、砌块,m2,267.8144,14.07,3768.15,2359.44,1290.87,117.84,40.98

158,B3-132,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以内勾缝,m2,267.8,80.18,21472.20,7996.51,12980.27,495.43,137.65

159,B8-72,彩色花砖腰线宽度(150mm以内),m,83.692,81.45,6816.71,967.48,5653.39,195.84,15.82

160,A13-77,厨房、卫生间楼地面防水JS-复合防水涂料防水厚度(mm)2,m2,215.3056,42.53,9156.95,1175.57,7869.42,111.96,19.59

161,A13-5,保护层水泥砂浆,m2,64.66,12.17,786.91,298.73,470.72,17.46,5.17

162,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,65.6726,71.48,4694.28,973.92,3583.10,137.26,16.48

163,B2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,65.67,56.76,3727.43,646.19,2922.32,158.92,10.84

164,B2-83,天棚面层PVC板安装在U型龙骨,m2,65.67,37.75,2479.04,562.14,1859.77,57.13,9.52

165,B10-43,其它项目暖气罩木质,m2,16.72,120.76,2019.11,509.29,1466.01,43.81,8.68

166,B3-174,暖气罩面层铝塑板,m2,16.72,80.00,1337.60,222.71,1081.62,33.27,3.71

167,B10-46,其它项目暖气罩台面木质,m,16.72,64.93,1085.63,78.92,975.78,30.93,1.20

168,B10-1,拖布池成品,个,3,122.42,367.26,107.40,250.71,9.15,1.83

169,B-5市场价,卫生间包管道,项,2,500.00,1000.00,0.00,0.00,0.00,0.00

170,B-6市场价,做卫生间地台,个,6,250.00,1500.00,0.00,0.00,0.00,0.00

,本页小计,85720.71,,,,85720.71,18075.31,52276.64,1675.46,308.13

,本页累计,359011.67,,,,359011.67,84249.86,251515.60,9553.05,1430.11

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第8页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

171,B10-9,厕所隔断胶合板塑料贴面带门,间,6,720.34,4322.04,287.70,3972.06,62.28,4.68

172,B-7市场价,人造石洗手台,个,4,1112.90,4451.60,96.56,1907.12,18.60,1.60

173,B3-82,内墙装修抹灰水泥砂浆混凝土、砌块,m2,116.4,14.07,1637.75,1025.48,561.05,51.22,17.81

174,B3-132,内墙装修块料面层釉面砖(砂浆粘贴)面层每块面积0.06m2以内勾缝,m2,116.4,80.18,9332.95,3475.70,5641.91,215.34,59.83

175,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,59.2,71.48,4231.62,877.94,3229.95,123.73,14.86

176,B2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,59.2,56.76,3360.19,582.53,2634.40,143.26,9.77

177,B2-83,天棚面层PVC板安装在U型龙骨,m2,59.2,37.75,2234.80,506.75,1676.54,51.50,8.58

178,B10-87,其它项目排水沟磁砖面,m,10.7,233.01,2493.21,527.94,1900.64,64.63,8.88

179,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,41.7,5.97,248.95,85.49,157.21,6.26,1.46

180,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,41.7,9.83,409.91,111.76,290.23,7.92,1.92

181,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,11.85,71.48,847.04,175.74,646.54,24.77,2.97

182,B2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,11.85,56.76,672.61,116.60,527.33,28.68,1.96

183,B2-83,天棚面层PVC板安装在U型龙骨,m2,11.85,37.75,447.34,101.44,335.59,10.31,1.72

184,B1-171,踢脚地砖,m,13.9,9.28,128.99,47.12,77.56,4.31,0.81

185,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,61.95,5.97,369.84,127.00,233.55,9.29,2.17

186,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,61.95,9.83,608.97,166.03,431.17,11.77,2.85

187,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,18.425,71.48,1317.02,273.24,1005.27,38.51,4.62

188,B2-158,天棚面层装饰耐水腻子预制板,m2,18.5,12.36,228.66,93.80,129.32,5.55,1.63

189,B2-111,天棚面层装饰涂料立帮,m2,18.5,9.06,167.61,47.92,115.44,4.26,0.81

190,B1-171,踢脚地砖,m,17.7,9.28,164.26,60.00,98.77,5.49,1.03

191,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,40.95,5.97,244.47,83.95,154.38,6.14,1.43

192,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,40.95,9.83,402.54,109.75,285.01,7.78,1.88

193,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,8.33,71.48,595.43,123.53,454.48,17.41,2.09

,本页小计,38917.8,,,,38917.80,9103.97,26465.52,919.01,155.36

,本页累计,397929.47,,,,397929.47,93353.83,277981.12,10472.06,1585.47

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第9页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

194,B2-158,天棚面层装饰耐水腻子预制板,m2,8.33,12.36,102.96,42.23,58.23,2.50,0.73

195,B2-111,天棚面层装饰涂料立帮,m2,8.33,9.06,75.47,21.57,51.98,1.92,0.37

196,B1-171,踢脚地砖,m,11.7,9.28,108.58,39.66,65.29,3.63,0.68

197,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,111.65,5.97,666.55,228.88,420.92,16.75,3.91

198,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,111.65,9.83,1097.52,299.22,777.08,21.21,5.14

199,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,20.135,71.48,1439.25,298.60,1098.57,42.08,5.05

200,B2-158,天棚面层装饰耐水腻子预制板,m2,20.135,12.36,248.87,102.08,140.74,6.04,1.77

201,B2-111,天棚面层装饰涂料立帮,m2,20.135,9.06,182.42,52.15,125.64,4.63,0.89

202,B1-171,踢脚地砖,m,31.9,9.28,296.03,108.14,178.00,9.89,1.85

203,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,79.87,5.97,476.82,163.73,301.11,11.98,2.80

204,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,79.87,9.83,785.12,214.05,555.90,15.18,3.67

205,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,15.66,71.48,1119.38,232.24,854.41,32.73,3.93

206,B2-158,天棚面层装饰耐水腻子预制板,m2,15.66,12.36,193.56,79.40,109.46,4.70,1.38

207,B2-111,天棚面层装饰涂料立帮,m2,15.66,9.06,141.88,40.56,97.72,3.60,0.69

208,B10-43,其它项目暖气罩木质,m2,1.45,120.76,175.10,44.17,127.14,3.80,0.75

209,B3-174,暖气罩面层铝塑板,m2,1.95,80.00,156.00,25.97,126.15,3.88,0.43

210,B10-46,其它项目暖气罩台面木质,m,1.45,64.93,94.15,6.84,84.62,2.68,0.10

211,B-7市场价,人造石洗手台,个,1,1112.90,1112.90,24.14,476.78,4.65,0.40

212,B1-171,踢脚地砖,m,22.82,9.28,211.77,77.36,127.34,7.07,1.32

213,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,42.35,5.97,252.83,86.82,159.66,6.35,1.48

214,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,42.35,9.83,416.30,113.50,294.76,8.05,1.95

215,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,9.145,71.48,653.68,135.62,498.95,19.11,2.30

216,B2-158,天棚面层装饰耐水腻子预制板,m2,9.145,12.36,113.03,46.37,63.92,2.74,0.80

,本页小计,10120.17,,,,10120.17,2483.30,6794.37,235.17,42.39

,本页累计,408049.64,,,,408049.64,95837.13,284775.49,10707.23,1627.86

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第10页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

217,B2-111,天棚面层装饰涂料立帮,m2,9.145,9.06,82.85,23.69,57.06,2.10,0.40

218,B10-43,其它项目暖气罩木质,m2,2.65,120.76,320.01,80.72,232.35,6.94,1.38

219,B3-174,暖气罩面层铝塑板,m2,2.9,80.00,232.00,38.63,187.60,5.77,0.64

220,B10-46,其它项目暖气罩台面木质,m,2.65,64.93,172.06,12.51,154.65,4.90,0.19

221,B1-171,踢脚地砖,m,12.1,9.28,112.29,41.02,67.52,3.75,0.70

222,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,35.35,5.97,211.04,72.47,133.27,5.30,1.24

223,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,35.35,9.83,347.49,94.74,246.04,6.72,1.63

224,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,6.195,71.48,442.82,91.87,338.00,12.95,1.55

225,B2-158,天棚面层装饰耐水腻子预制板,m2,6.195,12.36,76.57,31.41,43.30,1.86,0.54

226,B2-111,天棚面层装饰涂料立帮,m2,6.195,9.06,56.13,16.05,38.66,1.42,0.27

227,B1-171,踢脚地砖,m,10.1,9.28,93.73,34.24,56.36,3.13,0.59

228,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,56.7,5.97,338.50,116.24,213.76,8.51,1.98

229,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,56.7,9.83,557.36,151.96,394.63,10.77,2.61

230,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,14.58,71.48,1042.18,216.22,795.48,30.47,3.66

231,B2-158,天棚面层装饰耐水腻子预制板,m2,14.58,12.36,180.21,73.92,101.91,4.37,1.28

232,B2-111,天棚面层装饰涂料立帮,m2,14.58,9.06,132.09,37.76,90.98,3.35,0.64

233,B10-43,其它项目暖气罩木质,m2,2.4,120.76,289.82,73.10,210.43,6.29,1.25

234,B3-174,暖气罩面层铝塑板,m2,2.9,80.00,232.00,38.63,187.60,5.77,0.64

235,B10-46,其它项目暖气罩台面木质,m,2.4,64.93,155.83,11.33,140.06,4.44,0.17

236,B1-171,踢脚地砖,m,16.2,9.28,150.34,54.92,90.40,5.02,0.94

237,B1-90,木地板强化复合木地板单层,m2,94.125,121.36,11423.01,1580.36,9531.10,311.55,25.88

238,B2-6,U型轻钢龙骨单层龙骨面板规格(0.5m2以内),m2,94.125,56.76,5342.54,926.19,4188.56,227.78,15.53

239,B2-78,天棚面层造型,m2,94.125,78.28,7368.11,712.53,6516.27,139.31,11.67

240,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,200.5,5.97,1196.99,411.03,755.89,30.08,7.02

,本页小计,30555.97,,,,30555.97,4941.54,24771.88,842.55,82.40

,本页累计,438605.61,,,,438605.61,100778.67,309547.37,11549.78,1710.26

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第11页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

241,B3-106,内墙装修涂料及裱糊面层乳胶漆高级,m2,200.5,9.83,1970.92,537.34,1395.48,38.10,9.22

242,B10-79,其它项目镜子铝合金框,m2,10.5,150.53,1580.57,73.61,1476.62,30.35,1.11

243,B10-43,其它项目暖气罩木质,m2,11.3,120.76,1364.59,344.20,990.78,29.61,5.86

244,B3-174,暖气罩面层铝塑板,m2,11.3,80.00,904.00,150.52,731.00,22.49,2.51

245,B10-46,其它项目暖气罩台面木质,m,11.3,64.93,733.71,53.34,659.47,20.91,0.81

246,B1-181,踢脚复合单层,m,40.1,18.96,760.30,94.24,641.60,24.46,1.52

247,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,58.1,5.97,346.86,119.11,219.04,8.72,2.03

248,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,58.1,9.83,571.12,155.71,404.38,11.04,2.67

249,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,15.66,71.48,1119.38,232.24,854.41,32.73,3.93

250,B2-158,天棚面层装饰耐水腻子预制板,m2,15.66,12.36,193.56,79.40,109.46,4.70,1.38

251,B2-111,天棚面层装饰涂料立帮,m2,15.66,9.06,141.88,40.56,97.72,3.60,0.69

252,B10-43,其它项目暖气罩木质,m2,1.45,120.76,175.10,44.17,127.14,3.80,0.75

253,B3-174,暖气罩面层铝塑板,m2,1.95,80.00,156.00,25.97,126.15,3.88,0.43

254,B10-46,其它项目暖气罩台面木质,m,1.45,64.93,94.15,6.84,84.62,2.68,0.10

255,B1-171,踢脚地砖,m,16.6,9.28,154.05,56.27,92.63,5.15,0.96

256,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,58.1,5.97,346.86,119.11,219.04,8.72,2.03

257,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,58.1,9.83,571.12,155.71,404.38,11.04,2.67

258,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,15.66,71.48,1119.38,232.24,854.41,32.73,3.93

259,B2-158,天棚面层装饰耐水腻子预制板,m2,15.66,12.36,193.56,79.40,109.46,4.70,1.38

260,B2-111,天棚面层装饰涂料立帮,m2,15.66,9.06,141.88,40.56,97.72,3.60,0.69

261,B10-43,其它项目暖气罩木质,m2,2.65,120.76,320.01,80.72,232.35,6.94,1.38

262,B3-174,暖气罩面层铝塑板,m2,2.9,80.00,232.00,38.63,187.60,5.77,0.64

263,B10-46,其它项目暖气罩台面木质,m,2.65,64.93,172.06,12.51,154.65,4.90,0.19

264,B1-171,踢脚地砖,m,16.6,9.28,154.05,56.27,92.63,5.15,0.96

,本页小计,13517.11,,,,13517.11,2828.67,10362.74,325.77,47.84

,本页累计,452122.72,,,,452122.72,103607.34,319910.11,11875.55,1758.10

预算员：,,,,,,,编制时间：,,,

,,,,,,,,,,,

工程预算书,,,,,,,,,,

工程名称:晋元庄幼儿园装修工程·装修工程,,,,,,,,第12页共13页,,

序号,定额编号,项目名称,"计量

单位",工程量,金额(元),,其中,,,综合工日

,,,,,单价,合价,人工费,材料费,机械费,

265,B3-115,内墙装修涂料及裱糊面层防裂腻子水泥面,m2,76.3,5.97,455.51,156.42,287.65,11.45,2.67

266,B3-106,内墙装修涂料及裱糊面层乳胶漆,m2,76.3,9.83,750.03,204.48,531.05,14.50,3.51

267,B1-49,块料面层地砖砂浆粘贴每块面积(0.16m2以内),m2,29.7,71.48,2122.96,440.45,1620.43,62.07,7.45

268,B2-158,天棚面层装饰耐水腻子预制板,m2,29.7,12.36