阿克蘇莎莎舞吧室內裝飾工程預算.xls
下載文檔
上傳人:正***
編號:854589
2023-12-21
9頁
82.50KB
1、阿阿克克蘇蘇莎莎莎莎舞舞吧吧裝裝飾飾工工程程施施工工預預算算 序號項目名稱單位工程量材料費(元)人工費(元)綜合單價(元)小計(元)主要材料及施工工藝說明主要材料主材損耗鋪 材(一一)門門廳廳及及大大廳廳工工程程預預算算1地面800*800啞光磚m254.76260.0016.0012.0065.00353.0019330.281:3水泥砂漿粘貼鋪平+800*800啞光磚+人工費2石膏板造型吊頂m254.76160.0018.0016.0085.00279.0015278.04輕鋼龍骨+石膏板造型吊頂+輔料+人工費3石膏板吊頂乳膠漆飾面m254.7620.005.004.5035.0064.52、03532.02膩子基層+輔料+打磨+乳膠漆飾面人工費4墻面墻紙基層處理m264.0015.005.002.0035.0057.003648.00石膏粉+膠水+輔料+打磨+人工費5墻面墻紙飾面m264.00120.002.003.0015.00140.008960.00墻紙+膠水+人工費6裝飾鏡吊頂基層m2112.00150.0015.0015.0065.00245.0027440.00輕鋼龍骨+木工板吊頂+輔料+人工費7裝飾鏡吊頂飾面m2112.00120.0020.0015.0055.00210.0023520.00裝飾鏡+切割磨邊+膠水粘貼+人工費8踢腳線米30.0050.001.0063、.008.0065.001950.00踢腳線+輔料+人工費9護墻板基層m220.0095.0015.0010.0075.00195.003900.00木工板+九厘板+三層板10護墻板飾面m236.00320.008.0012.0095.00435.0015660.00裝飾板+聚脂漆+人工費11木作裝飾隔板內飾米10.00260.005.0015.0060.00340.003400.00木工板+九厘板+三層板+面板+聚脂漆+人工費12門套包飾米7.00950.0050.0015.00240.001255.008785.00木工板+九厘板+三層板+面板+聚脂漆+人工費13聚透光石頂板m25.0084、60.004300.00透光石+粘貼鋪平+人工費14成品線條米7.00150.0050.0015.00240.00455.003185.00成品線條+人工費15墻面裝飾線條飾面米90.0060.0010.0010.0040.00120.0010800.00線條+人工費16木作基層拉絲不銹鋼包邊框米22.0092.0015.005.0065.00177.003894.00木工板基層+拉絲不銹鋼包邊+輔料+人工費17T4燈管米70.0045.0045.003150.00成品+安裝費18筒燈盞16.00120.00120.001920.00成品+安裝費19水晶主燈盞1.005000.005000.05、05000.00成品+安裝費20射燈盞6.0090.0090.00540.00成品+安裝費21開關面板套4.0045.0045.00180.00成品+安裝費22暗裝五孔插座套6.0045.0045.00270.00成品+安裝費第1頁,共9頁23電話插座套1.0055.0055.0055.00成品+安裝費24UPS插座套1.0060.0060.0060.00成品+安裝費25強電綜合布線、人工及燈具安裝(按建筑面積計算)m254.7665.0010.003.0060.00138.007556.88含個人打線槽、敷線槽、綜合布線及安裝。KGB線管+電線(空調線為4平方米,插座、照明線為2.5平方米,6、電線統一穿管)26小計176314.22(二二)過過道道及及安安全全通通道道工工程程預預算算1地面800*800啞光磚m2124.00260.0016.0012.0065.00353.0043772.001:3水泥砂漿粘貼鋪平+800*800啞光磚+人工費2梯步踏步磚步22.00320.00120.00440.009680.001:3水泥砂漿粘貼鋪平+踏步磚+人工費3石膏板吊頂m2124.00160.0018.0016.0085.00279.0034596.00輕鋼龍骨+石膏板造型吊頂+輔料+人工費4石膏板吊頂乳膠漆飾面m2130.0020.005.004.5035.0064.508385.07、0膩子基層+輔料+打磨+乳膠漆飾面人工費5墻面墻紙基層處理m2212.005.002.005.0012.002544.00石膏粉+膠水+輔料+打磨+人工費6墻面墻紙飾面m2192.0034.002.003.008.0047.009024.00墻紙+膠水+人工費7隔音石膏板隔墻m2338.0062.005.008.0035.00110.0037180.00輕鋼龍骨+石膏板+隔音棉+輔料+人工費8成品鏡框線條米98.0080.003.002.0035.00120.0011760.00成品鏡框線條+輔料+人工費9踢腳線米145.0015.001.001.008.0025.003625.00踢腳線+輔8、料+人工費10石膏板基層m2116.0068.005.003.0035.00111.0012876.00輕鋼龍骨+石膏板造型吊頂+輔料+人工費11雙頭射燈盞21.00220.00220.004620.00成品+安裝費12T4燈管米60.0048.0048.002880.00成品+安裝費13開關面板套8.0045.0045.00360.00成品+安裝費14暗裝五孔插座套6.0045.0045.00270.00成品+安裝費15墻面銀鏡飾面m236.00120.0020.0015.0055.00210.007560.00鏡面+切割磨邊+輔料+人工費16玻璃框夾干支個14.00120.0020.0019、5.0030.00185.002590.0017強電綜合布線、人工及燈具安裝(按建筑面積計算)m2124.0065.0010.003.0065.00143.0017732.00含個人打線槽、敷線槽、綜合布線及安裝。KGB線管+電線(空調線為4平方米,插座、照明線為2.5平方米)小計209454.00(三三)VIPVIP包包間間工工程程預預算算(3 3間間)1石膏板造型吊頂m2110.00160.0018.0016.0085.00279.0030690.00輕鋼龍骨+石膏板造型吊頂+輔料+人工費序號項目名稱單位工程量材料費(元)人工費(元)綜合單價(元)小計(元)主要材料及施工工藝說明主要材料主10、材損耗鋪 材第2頁,共9頁2石膏板吊頂乳膠漆飾面m2110.009.001.001.508.0019.502145.00膩子基層+輔料+打磨+乳膠漆飾面人工費3墻面造型m2192.0095.0010.003.0030.00138.0026496.00木龍骨+密度板造型+輔料+人工費4墻面墻紙基層處理m227.505.002.005.0012.00330.00石膏粉+膠水+輔料+打磨+人工費5墻面墻紙飾面m227.5017.002.003.0015.0037.001017.50墻紙+膠水+人工費6隔音石膏板隔墻m236.00160.005.008.0090.00263.009468.00輕鋼龍骨11、+石膏板+隔音棉+輔料+人工費7軟包飾面m244.00240.0012.008.0060.00320.0014080.00木工板+九厘板+三層板+飾面+人工費8成品鏡框線條米38.0080.003.002.0035.00120.004560.00成品鏡框線條+輔料+人工費9墻面銀鏡裝飾造型m211.20160.005.005.0060.00230.002576.00木工板+九厘板+三層板+CD光片+輔料+人工費10墻面石膏板造型內飾聚晶玻璃片米29.20370.007.007.0025.00409.0011942.80輕鋼龍骨+石膏板造型+聚晶玻璃片+勾縫+輔料+人工費11墻面裝飾孔個3.0012、150.003.007.00120.00280.00840.0012地板m217.00160.006.008.0012.00186.003162.00成品+安裝費13射燈盞12.0090.0090.001080.00成品+安裝費14筒燈盞28.00120.00120.003360.00成品+安裝費15T4燈管米60.0048.0048.002880.00成品+安裝費16開關面板套6.0045.0045.00270.00成品+安裝費17空調插座套2.0045.0045.0090.00成品+安裝費18暗裝五孔插座套8.0045.0045.00360.00成品+安裝費19定制造型護欄米12.001413、00.00100.001500.0018000.00定制+安裝20酒臺隔斷米18.001620.00120.001740.0031320.00定制+安裝21彩色聚晶玻璃裝飾板22.00640.0060.00700.0015400.00成品+安裝費31地臺基礎處理17.00230.005.002.0080.00317.005389.00含水管及管件,按規范施工。32地臺裝飾面17.00135.0015.002.0080.00232.003944.00含水管及管件,按規范施工。33強電綜合布線、人工及燈具安裝(按建筑面積計算)m2110.0065.0010.003.0065.00143.0015714、30.00含個人打線槽、敷線槽、綜合布線及安裝。PVC線管+電線(空調線為4平方米,插座、照明線為2.5平方米,電線統一穿管含筒燈、射燈、T4管、開關、插座安裝)小計205130.30(四四)散散臺臺及及辦辦公公區區工工程程預預算算序號項目名稱單位工程量材料費(元)人工費(元)綜合單價(元)小計(元)主要材料及施工工藝說明主要材料主材損耗鋪 材第3頁,共9頁1地面800*800啞光磚m2632.50260.0016.0012.0065.00353.00223272.501:3水泥砂漿粘貼鋪平+800*800啞光磚+人工費2石膏板造型吊頂m2770.50160.0018.0016.0085.0015、279.00214969.50輕鋼龍骨+石膏板造型吊頂+輔料+人工費3石膏板乳膠漆飾面m21165.0020.005.004.5035.0064.5075142.50膩子基層+輔料+打磨+乳膠漆飾面人工費4墻面造型m2352.00195.0010.003.0090.00298.00104896.00木龍骨+密度板造型+輔料+人工費5墻面墻紙基層處理m2926.2015.005.002.0035.0057.0052793.40石膏粉+膠水+輔料+打磨+人工費6墻面墻紙飾面m2332.00120.002.003.0015.00140.0046480.00墻紙+膠水+人工費7隔音石膏板隔墻m245816、.00160.005.008.0090.00263.00120454.00輕鋼龍骨+石膏板+隔音棉+輔料+人工費8踢腳線米401.0040.001.001.0015.0057.0022857.00踢腳線+輔料+人工費9裝飾飾面m268.00120.0012.008.0060.00200.0013600.00木工板+九厘板+三層板飾面+人工費10成品鏡框線條米295.6022.003.002.003.0030.008868.00成品鏡框線條+輔料+人工費11墻面石膏板造型內飾聚晶玻璃片米317.00370.007.007.0025.00409.00129653.00輕鋼龍骨+石膏板造型+聚晶玻璃17、片+勾縫+輔料+人工費20酒臺隔斷米58.001620.00120.001740.00100920.00定制+安裝12筒燈盞12.0030.0030.00360.00成品+安裝費13T4燈管米348.0048.0048.0016704.00成品+安裝費14開關面板套39.0045.0045.001755.00成品+安裝費15空調插座套13.0045.0045.00585.00成品+安裝費16暗裝五孔插座套26.0045.0045.001170.00成品+安裝費17有框門門套樘17.002600.00200.002800.0047600.00900*2200門及門套含拉手閉門器18門鎖套17.018、0120.0020.00140.002380.00成品+安裝費19合頁、門碰套17.0040.0010.0050.00850.00成品+安裝費20地臺基礎制作及夾層制作安裝178.00240.0022.0010.0090.00362.0064436.00鋼結構焊接21休息室衣柜制作安裝4.80540.0022.0030.00120.00712.003417.60成品+安裝費22地臺地板145.00160.006.008.0012.00186.0026970.00木工板+九厘板+三層板飾面+人工費23衛生間防水處理m275.0060.005.002.0030.0097.007275.00300g19、丙綸防水卷材,按規范施工24衛生間300*600墻磚m284.50260.006.0012.0080.00358.0030251.00墻磚浸水后用1:2水泥砂漿粘貼鋪平+300*600墻磚人工費25衛生間地磚m222.50260.006.0012.0065.00343.007717.50地磚磚浸水后用1:2水泥砂漿粘貼鋪平+300*300墻磚人工費26蹲便器及水箱安裝套4.003600.0080.003680.0014720.00成品+安裝費27休息室坐便器套1.001600.0080.001680.001680.00成品+安裝費序號項目名稱單位工程量材料費(元)人工費(元)綜合單價(元)小計20、(元)主要材料及施工工藝說明主要材料主材損耗鋪 材第4頁,共9頁28盥洗間鏡面玻璃及安裝m211.20120.008.0010.0030.00168.001881.605mm厚玻璃鏡面及安裝29盥洗間黑金砂石材飾面m23.20480.0018.0012.0080.00590.001888.00黑色石材+粘貼鋪平+人工費30盥洗間洗面臺制作米4.001200.0040.0025.00120.001385.005540.00角鋼支架+黑金砂石材臺面31盥洗盆套3.00800.00800.002400.00成品+安裝費32面盆感應龍頭套3.001200.001200.003600.00成品+安裝費321、3面盆翻板去下水套3.0060.0060.00180.00成品+安裝費34衛生間吸頂燈盞9.00400.0010.00410.003690.00成品+安裝費35衛生間換氣扇臺9.00320.0020.00340.003060.00成品+安裝費36開關面板套2.0045.0045.0090.00成品+安裝費37五孔暗裝插座套22.0045.0045.00990.00成品+安裝費38射燈盞36.0090.0090.003240.00成品+安裝費39T4燈管米150.0048.0048.007200.00成品+安裝費40筒燈盞68.00120.00120.008160.00成品+安裝費41空調插座套22、8.0045.0045.00360.00成品+安裝費42給水管鋪設工程米45.0060.005.002.0050.00117.005265.00含水管及管件,按規范施工。43下水管鋪設工程米33.0065.005.002.0050.00122.004026.00含水管及管件,按規范施工。44強電綜合布線、人工及燈具安裝(按建筑面積計算)m2470.5065.0010.003.0065.00143.0067281.50含個人打線槽、敷線槽、綜合布線及安裝。KGB線管+電線(空調線為4平方米,插座、照明線為2.5平方米)小計1460629.10(五五)公公共共衛衛生生間間工工程程預預算算1新做蹲坑23、地臺m222.00160.006.008.0080.00254.005588.001:3水泥砂漿粘貼鋪平+人工費2防水處理m212.0060.0030.0090.001080.00300g丙綸防水卷材,按規范施工3地面防滑磚m251.70260.006.0012.0065.00343.0017733.101:3水泥砂漿粘貼鋪平+防滑磚+人工費4衛生間墻面磚m2158.20260.006.0012.0080.00358.0056635.601:3水泥砂漿粘貼鋪平+墻面磚+人工費5衛生間吊頂m251.00220.008.003.0085.00316.0016116.00輕鋼龍骨+集成板吊頂+輔料+24、人工費6衛生間墻面馬塞克m222.00450.0025.008.0080.00563.0012386.001:3水泥砂漿粘貼鋪平+黑色馬塞克磚+人工費7衛生間蹲式隔斷個7.00820.0040.0080.00940.006580.00成品隔斷(防潮板)及配件,1.8m高,含配件,預算內訂制作8有框玻璃門門套樘2.002600.00200.002800.005600.00800*2000門及門套9門鎖套2.00160.0020.00180.00360.00成品+安裝費10合頁、門碰套2.0045.005.0050.00100.00成品+安裝費序號項目名稱單位工程量材料費(元)人工費(元)綜合單價25、(元)小計(元)主要材料及施工工藝說明主要材料主材損耗鋪 材第5頁,共9頁11藝術吊燈盞6.001200.0020.001220.007320.00成品+安裝費12射燈盞2.0060.0060.00120.00成品+安裝費13T4燈管米26.0048.0048.001248.00成品+安裝費14砌筑工程m289.80135.003.0055.00193.0017331.40水泥砂漿紅磚砌筑+雙面抹灰+人工15防水處理m243.0060.001.002.0030.0093.003999.00300g丙綸防水卷材,按規范施工16給水管鋪設工程米40.0060.005.002.0050.00117.26、004680.00含水管及管件,按規范施工。17下水管鋪設工程米45.0065.005.002.0050.00122.005490.00含水管及管件,按規范施工。18不銹鋼地漏個7.0050.0012.0062.00434.00成品+安裝費19蹲便器及安裝套7.006500.0060.006560.0045920.00成品+安裝費20腳踏式蹲便器沖水閥及安裝套7.00150.0015.00165.001155.00成品+安裝費21小便器套3.001200.001200.003600.00成品+安裝費22暗裝小便器感應器套3.001200.001200.003600.00成品+安裝費23盥洗盆套27、5.001800.001800.009000.00成品+安裝費24面盆感應龍頭套5.001200.001200.006000.00成品+安裝費25面盆翻板去下水套5.0060.0060.00300.00成品+安裝費26成品鏡框線米26.0080.002.0035.00117.003042.00成品線+輔料+人工費27盥洗間鏡面玻璃及安裝m214.80120.008.0010.0030.00168.002486.405mm厚玻璃鏡面及安裝28盥洗間黑金砂石材飾面m28.20480.0018.0012.0080.00590.004838.00黑色石材+粘貼鋪平+人工費29盥洗間洗面臺制作米6.2028、800.0040.0025.00120.00985.006107.00角鋼支架+黑金砂石材臺面30開關面板套13.0045.0045.00585.00成品+安裝費31五孔暗裝插座套22.0045.0045.00990.00成品+安裝費32強電綜合布線、人工及燈具安裝(按建筑面積計算)m235.3065.0010.003.0065.00143.005047.90含個人打線槽、敷線槽、綜合布線及安裝。PVC線管+電線(空調線為4平方米,插座、照明線為2.5平方米,電線統一穿管。)小計0.00255472.40(六六)酒酒水水操操作作間間廚廚房房工工程程預預算算1地面800*800啞光磚m226.029、0260.0016.0012.0065.00353.009178.001:3水泥砂漿粘貼鋪平+800*800啞光磚+人工費2踢腳線米22.6040.001.001.0015.0057.001288.20踢腳線+輔料+人工費3墻頂面乳膠漆m272.009.001.001.508.0019.501404.00膩子基層+輔料+打磨+乳膠漆飾面人工費4給水管鋪設工程米30.0025.005.002.008.0040.001200.00含水管及管件,按規范施工。5下水管鋪設工程米25.0035.005.002.0030.0072.001800.00含水管及管件,按規范施工。6吸頂燈盞2.0060.00630、0.00120.00安裝費序號項目名稱單位工程量材料費(元)人工費(元)綜合單價(元)小計(元)主要材料及施工工藝說明主要材料主材損耗鋪 材第6頁,共9頁7鋁扣板吊頂m216.00220.008.003.0055.00286.004576.00輕鋼龍骨+鋁扣板+人工費8操作臺面制作米6.00900.005.00120.001025.006150.00成品+安裝費9水龍頭套2.00400.00400.00800.00成品+安裝費10砌筑隔墻m228.00135.003.0035.00173.004844.00水泥砂漿紅磚砌筑+雙面抹灰+人工11有框玻璃門門套樘2.003200.00200.00331、400.006800.00800*2000門及門套12門鎖套1.00160.0020.00180.00180.00成品+安裝費13合頁、門碰套1.0040.0010.0050.0050.00成品+安裝費14暗裝五孔插座套3.0045.000.0045.00135.00成品+安裝費15集成頂燈盞6.00420.0020.00440.002640.00成品+安裝費16射燈盞12.0060.0060.00720.00成品+安裝費17T4燈管米38.0048.0048.001824.00成品+安裝費18開關面板套2.0045.0045.0045.00成品+安裝費19強電綜合布線、人工及燈具安裝(按建筑32、面積計算)m29.0065.0020.003.0065.00153.001377.00含個人打線槽、敷線槽、綜合布線及安裝。PVC線管+電線(空調線為4平方米,插座、照明線為2.5平方米,電線統一穿管。)小計45131.20(七七)超超市市、存存儲儲間間工工程程預預算算1地面800*800啞光磚m246.20260.0016.0012.0065.00353.0016308.601:3水泥砂漿粘貼鋪平+800*800啞光磚+人工費2石膏板造型吊頂m246.20160.0018.0016.0085.00279.0012889.80輕鋼龍骨+石膏板造型吊頂+輔料+人工費3石膏板吊頂乳膠漆飾面m24633、.2020.005.004.5035.0064.502979.90膩子基層+輔料+打磨+乳膠漆飾面人工費4踢腳線米41.7040.001.001.0015.0057.002376.90踢腳線+輔料+人工費5墻面乳膠漆m232.6020.005.004.5035.0064.502102.70膩子基層+輔料+打磨+乳膠漆飾面人工費612厘玻璃m233.20150.0010.0015.0060.00235.007802.0012mm玻璃+輔料+人工費7木作基層拉絲不銹鋼包邊框米30.80120.0015.005.0033.00173.005328.40木工板基層+拉絲不銹鋼包邊+輔料+人工費8吸頂燈34、盞6.00320.00320.001920.00成品+安裝費9玻璃地彈門地彈簧個2.00220.0020.00240.00480.00成品+安裝費10玻璃地彈門門夾套2.00180.0018.00198.00396.00成品+安裝費11玻璃地彈門拉手副2.00150.0010.00160.00320.00成品+安裝費1212厘玻璃門扇2.00380.0080.00460.00920.0012mm玻璃門+輔料+人工費13柱體基層處理m224.00125.005.003.0065.00198.004752.00木龍骨+木工板+飾面板14暗裝五孔插座套6.0045.0045.00270.00成品+安35、裝費15開關面板套2.0045.0045.0090.00成品+安裝費序號項目名稱單位工程量材料費(元)人工費(元)綜合單價(元)小計(元)主要材料及施工工藝說明主要材料主材損耗鋪 材第7頁,共9頁16強電綜合布線、人工及燈具安裝(按建筑面積計算)m226.2065.0010.003.0065.00143.003746.60含個人打線槽、敷線槽、綜合布線及安裝。PVC線管+電線(空調線為4平方米,插座、照明線為2.5平方米,電線統一穿管。)小計62682.90(八八)儲儲藏藏間間及及員員工工更更衣衣間間工工程程預預算算1地面800*800啞光磚m262.00260.0016.0012.0065.36、00353.0021886.001:3水泥砂漿粘貼鋪平+800*800啞光磚+人工費2石膏板造型吊頂m262.00160.0018.0016.0085.00279.0017298.00輕鋼龍骨+石膏板造型吊頂+輔料+人工費3石膏板吊頂乳膠漆飾面m262.0020.005.004.5035.0064.503999.00膩子基層+輔料+打磨+乳膠漆飾面人工費4踢腳線米52.0040.001.001.0015.0057.002964.00踢腳線+輔料+人工費5墻面乳膠漆m2156.0020.005.004.508.0037.505850.00膩子基層+輔料+打磨+乳膠漆飾面人工費6吸頂燈盞6.00337、20.00320.001920.00安裝費7砌筑隔墻m238.0095.0010.0025.00130.004940.00水泥砂漿紅磚砌筑+雙面抹灰+人工8門及門套樘3.002600.00200.002800.008400.00800*2000門及門套9門鎖套3.00120.0020.00140.00420.00成品+安裝費10合頁、門碰套3.0040.0010.0050.00150.00成品+安裝費8更衣柜m231.00650.000.00650.0020150.00成品+安裝費11暗裝五孔插座套2.0030.000.0030.0060.00成品+安裝費12開關面板套2.0030.0030.38、0030.00成品+安裝費13強電綜合布線、人工及燈具安裝(按建筑面積計算)m212.0065.0010.003.0065.00143.001716.00含個人打線槽、敷線槽、綜合布線及安裝。PVC線管+電線(空調線為4平方米,插座、照明線為2.5平方米,電線統一穿管。)小計89783.00(九九)配配套套工工程程預預算算1沙發位100.00680.00680.0068000.00成品+安裝費(預算內采購)2茶幾套21.001250.001250.0026250.00成品+安裝費(預算內采購)小計94250.00(十十)其其它它工工程程預預算算1配電箱臺1.003200.003200.003239、00.00含空開60個+安裝費2材料運輸及二次轉運費m21100.0020.0020.0022000.00人工費3裝修垃圾除渣外運m21100.0010.0010.0011000.00人工費4清潔費m21100.0015.0015.0016500.00人工費(每天保持現場整潔)序號項目名稱單位工程量材料費(元)人工費(元)綜合單價(元)小計(元)主要材料及施工工藝說明主要材料主材損耗鋪 材第8頁,共9頁4腳手架m21100.0010.0010.0011000.00腳手架滿堂超高小計63700.00裝裝飾飾工工程程合合計計2662547.12裝裝飾飾工工程程總總造造價價2662547.122662547.12序號項目名稱單位工程量材料費(元)人工費(元)綜合單價(元)小計(元)主要材料及施工工藝說明主要材料主材損耗鋪 材第9頁,共9頁
CAD圖紙
上傳時間:2023-11-24
29份