真·定額最終版課件

1、重慶市建筑安裝工程造價預算（結(jié)）算書建設(shè)單位： 工程名稱： 辦公室裝飾工程 建設(shè)地點： 施工單位： 工程類別： 二類工程 建設(shè)日期： 工程規(guī)模： 451.84m2 工程造價： 322440.536元 單位造價： 713.616元/m2 建設(shè)（監(jiān)理）單位： 施工（編制）單位： 審核單位：審核人 編制人 審核人資格證章： 資格證章： 資格證章： 年 月 日 年 月 日 年 月 日編制說明1. 工程概況（1）工程名稱：辦公室裝飾（2）建筑面積或容積：451.84m2（3）建筑層數(shù)或高度：一層（4）工程設(shè)計主要特點概述：本設(shè)計為辦公室設(shè)計，對隔音、消防的技術(shù)性要求高。2. 編制范圍：樓地面、墻柱面、天

2、棚、門窗等。3. 編制依據(jù)：施工圖紙重慶市2008裝飾工程計價定額等4. 其他說明：見施工圖紙5. 造價匯總：230341.905工 程 取 費 表序號費用名稱計算公式費率金額備注一直接費1+2+3301315.6141直接工程費1.1+1.2+1.3=1.4297819.229含工程實體及技術(shù)措施1.1人工費定額人工費10524.9401.2材料費定額材料費33752.9301.3機械費定額機械費1618.0591.4未計價材料費251923.32組織措施費（1.1）規(guī)定費率33.223496.3852.1其中：臨時設(shè)施費（1.1）規(guī)定費率8.80926.1943允許按實計算費用計價差3.1

3、+3.2+3.3+3.403.1人工費價差03.2材料費價差03.3按實計算費用311371.96603.4其他0二間接費4+56614.9234企業(yè)管理費（1.1）規(guī)定費率37.653962.6395規(guī)費（1.1）規(guī)定費率25.202652.284三利潤（1.1）規(guī)定費率25.502683.859四安全文明施工專項費按規(guī)定計算7.20757.57五工程定額測定費 (一+二+三+四)規(guī)定費率0.14435.921六稅金(一+二+三+四+五)規(guī)定費率3.4110632.649七造價一+二+三+四+五+六322440.536工 程 量 匯 總 表序號項目名稱單位工程量序號項目名稱單位工程量1滿鋪羊

4、毛地毯 固定 帶墊10m25.97726立式小便器10個0.42胡桃木門窗套10m17.14227蹲式大便器10個0.63墻面布藝軟包造型10m22.06628大理石臺盆10m20.3844素色墻紙飾面10m26.08129600*600衛(wèi)生間防滑磚10m23.475木工板基層10m21.24930輕鋼龍骨吊頂基層10m23.476木龍骨石膏板吊頂10m240.74831鋁合金扣板面層10m23.477200*150假梁10m0.9532鋁合金天棚陰角線10m0.328細木工板窗簾盒m31.87833衛(wèi)生間大號筒燈10個0.69漫反射燈槽10m7.3210造型筒燈10個8.911石英射燈10個

5、112木質(zhì)踢腳線10m27.7513門窗安裝10扇3.21430寬造型腰線10m5.4315石膏陰角線10m1.516600*600拋光磚地面10m228.31417墻面乳膠漆10m262.6618接待臺個119日光燈盤10套2.920造型書架10m22.70421防靜電木質(zhì)地板10m21.98922實木地板（安裝在木龍骨上 企口）10m23.97823胡桃木清漆飾面10m20.5124高級石材造型面層10m20.42825衛(wèi)生間隔斷10m23.813工 程 計 價 表 及 材 料 分 析 表工程名稱:序號定額編號項目名稱單位工程量計價直接工程費未計價材料分析基價（元）人工費（元）材料費（元）

6、機械費（元）材料名稱單位單位量合計量單價（元）合價（元）單價合價單價合價單價合價單價合價一、會議室1BAO115滿鋪羊毛地毯 固定 帶墊10m25.977506.7623023.843142.344849.774338.5452021.08125.5152.4木卡條木螺絲羊毛地毯m個m20.980212.45.8571274.1142.000.100120011.7141.20088936.82BD0099胡桃木門窗套10m3.021108.120348.54428.00084.88078.02235.6982.106.44胡桃木面層m21.153.74115.00055.563BB0155墻

7、面布藝軟包造型10m21.02765.6767.4432828.75634.5635.4933.113.194絲絨面料膠合板m2m211.2010.5011.510.7814.2110.22163.415110.1724BE0227素色墻紙飾面10m23.7839.5149.3128105.8411.543.4700素色墻紙m211.041.5814.9619.5425BB0152木工板基層10m20.719208.59149.97618.0412.97169.35121.76321.2015.246AL0165木龍骨石膏板吊頂10m26.467346.422240.30293.501898.

8、06452.92 342.23300石膏板m210.567.903504322.347BD0152200*150假梁10m0.95397.74377.853201.2191.14196.54186.713008BD0138細木工板窗簾盒m30.59195.1656.2317.610.40177.5645.891009BC0135漫反射燈槽10m2.3635.8084.48830.872.6883.157.4341.854.366木夾板鍍鋅鐵皮燈帶m2m2m5.121.8911.212.0324.4626.432151430180.4862.445792.9610CB2049造型筒燈10個2.2

9、410.46903.012174.72384.38421835480.3717.3938.25成套燈具個102280176011CB2064石英射燈10個135.0535.0523.5223.5211.5311.5300成套燈具個10106060012BA0093木質(zhì)踢腳線10m3.3615.8253.1513.4445.1580.882.961.364.57粘結(jié)膠木夾板kgm21.79815.716.045.2812.51575.579.1213 BE0017門窗安裝10扇0.3324.9297.476135.3039.900189.6256.88600鋁合金窗扇10312036014BF0

10、04930寬造型腰線10m3.3661.53206.74135.000117.623.0377.3813.511.76石材腰線m10.234.27230.61048.72315BF0064石膏陰角線10m0.0210.440.20888.680.1730.890.0180.870.017石膏頂角線m10.50.212.50.525二、辦公室走廊與值班室1GA08042600*600拋光磚地面10m212.402974.8812090.46909.0411273.9126.80332.37339.04484.8素水泥漿水泥砂漿1:2.5水泥砂漿1:2拋光磚水泥32.5白水泥m3m3m3m2kgk

11、g0.212.162.0211.52198.911.952.60426.7925.052142.872466.8148.20385.79175.08191.18380.250.451004.764690.094789.455429.090616.6866.692BD0099門窗套10m6.301108.120681.26428.000176.42878.02491.6042.1013.23胡桃木面層m21.157.25615108.6923AL0247墻面乳膠漆10m223.85366.018729.33136.253249.562229.765479.78004AL0165木龍骨石膏板吊頂1

12、0m212.402346.424296.3293.503639.98752.92 656.3100石膏板m10.5130.22506983.125 BE0017門窗安裝10扇1.7324.92552.364135.30230.01189.62322.35400實木門扇鋁合金窗101015260012090002406CB2049造型筒燈10個2.1410.46861.84174.72366.91221835458.3517.3936.52成套燈具個10218016807BF0101接待臺個1663.20663.2049049075.5275.527.27.2大理石板m0.90.95004508

13、BD0138細木工板窗簾盒m30.11795.1611.13317.62.0677.569.074009BF0070日光燈盤10套0.1112.211.2286.8008.68015.81.5808.800.880成套燈具套101505010BA0093木質(zhì)踢腳線10m7.6515.82121.02313.44102.8160.886.7321.3610.40粘結(jié)膠胡桃木飾面kgm1.79815.7113.754120.1812.515171.9331802.72311BF0064石膏陰角線10m0.210.442.0888.681.7360.890.1800.870.170石膏頂角線m10.

14、52.12.55.25三、業(yè)務辦公室+財務辦公室+秘書辦公室+副總經(jīng)理辦公室1GA08042600*600拋光磚地面10m215.912974.8815512.29909.0414464.6426.80426.44139.0448.37素水泥漿水泥砂漿1:2.5水泥砂漿1:2拋光磚水泥32.5白水泥m3m3m3m2kgkg0.212.162.0211.52198.911.953.34134.3732.142183.303164.8190.15385.79175.08191.18380.250.451289.1256017.4866144.9536965.637791.2285.572AL024

15、7墻面乳膠漆10m233.837366.0112384.68136.254610.291229.767754.087003BD0099門窗套10m3.12108.120337.33428.00087.3678.02272.5632.106.552胡桃木面層m1.153.5881553.824AL0165木龍骨石膏板吊頂10m215.912346.425512.24293.504670.17252.92 842.06300石膏板m10.5167.07509523.8435BD0138細木工板窗簾盒m30.93695.1689.07017.6116.47377.5672.596006BC0135漫

16、反射燈槽10m2.4835.8088.78430.876.3843.157.8121.854.588木夾板鍍鋅鐵皮燈帶m2m2m5.121.8911.212.6974.68727.776151430190.46465.620833.287CB1901豪華吊燈10套0.245.689.13624.084.81618.723.7442.750.550成套燈具套10296019208CB2049造型筒燈10個2.3410.46944.058174.72401.85621835502.20517.3939.98成套燈具個10238018409BF0070日光燈盤10套2.4112.2296.2886.

17、800208.32015.837.9208.8021.12成套燈具套102450120010EH0094造型書架10m21.352665.86900.243459.48621.217104.08140.717102.3138.3面料軟包石英射燈胡桃木面層大理石臺面m2套m2m211.53.753615.5480.5793.546035.88500351.008360557.86228511 BE0017門窗安裝10扇0.7324.92227.444135.3094.71189.62132.73400鋁合金窗扇10712084012BA0093木質(zhì)踢腳線10m12.8715.82203.6031

18、3.44172.9730.8811.3261.3617.50粘結(jié)膠胡桃木飾面kgm1.79815.7123.14202.1812.515289.2533032.81613BF0064石膏陰角線10m1.1210.4411.6938.687.4820.890.9970.870.974石膏頂角線m10.511.762.529.400三、微機室1GA08052防靜電木質(zhì)地板10m21.9891453.092890.201166.672331.5101262.9681662.98323.4546.64防靜電地板防靜電踢腳m2m210.20.67320.2871.33950053.84010143.57

19、2.0702AL0247墻面乳膠漆10m24.973366.011820.168136.25677.571229.761142.596003BD0099門窗套10m0.94108.120101.63328.00026.32078.0273.3392.101.974胡桃木面層m1.151.0811516.2154AL0165木龍骨石膏板吊頂10m21.989346.42689.029293.50583.77152.92 105.25700石膏板m10.520.884501102.215BD0138細木工板窗簾盒m30.11795.1611.13317.62.0677.569.074006BF00

20、70日光燈盤10套0.4112.244.8886.80034.7215.86.328.803.52成套燈具套104502007 BE0017門窗安裝10扇0.1324.9232.492135.3012.530189.6218.96200鋁合金窗扇1011201208BA0093木質(zhì)踢腳線10m1.815.8228.47613.4424.1920.881.5841.362.448粘結(jié)膠胡桃木飾面kgm1.79815.713.23628.27812.51540.455424.179BF0064石膏陰角線10m0.0810.440.8358.680.5340.890.0710.870.069石膏頂角

21、線m10.50.842.52.1四、總經(jīng)理辦公室1BA0086實木地板（安裝在木龍骨上 企口）10m23.978118.98473.30274.200295.16837.36148.1817.4229.51企口實木地板預埋鐵件鋸材m2kgm310.550.1441.76919.890.55610004.88504176995.472473.3822BE0227素色墻紙飾面10m22.30139.590.8902864.42811.526.46100素色墻紙m211.025.31114.9377.1333BD0099胡桃木門窗套10m1.88108.120203.22828.00052.6478

22、.02146.7782.1012.88胡桃木面層m21.157.48215.000111.124BB0155墻面布藝軟包造型10m21.03965.6768.2312829.09234.5635.9083.113.231絲絨面料膠合板m2m211.2010.5011.63710.90914.2110.22165.358111.4955BB0152木工板基層10m20.53208.59110.55318.049.561169.35104.06621.2011.236BB0169胡桃木清漆飾面10m20.5182.5842.11674.237.8420.960.4907.423.784粘結(jié)膠胡桃木

23、飾面kgm23.210.51.6215.35512.51520.26380.3257GA10012高級石材造型面層10m20.428474.45203.0646188.76080.789285.774122.31100大理石飾面m210.14.3238003458.248BA0093木質(zhì)踢腳線10m2.0715.8232.74713.4427.8210.881.8221.362.812粘結(jié)膠胡桃木飾面kgm21.79815.713.7986.72312.51546.523100.8589BF004930寬造型腰線10m2.0761.53127.36735.00072.4523.0347.672

24、3.57.245石材腰線m10.221.11430.6646.08810EH0094造型書架10m21.352665.86900.243459.48621.217104.08140.717102.3138.3面料軟包石英射燈胡桃木面層大理石臺面m2套m2m211.53.753615.5480.5793.546035.88500351.008360557.86228511BD0138細木工板窗簾盒m30.11795.1611.13317.62.0677.569.0740012AL0165木龍骨石膏板吊頂10m23.978346.421378.058293.501167.64352.92 210.

25、51500石膏板m10.541.769502134、。98313BC0135漫反射燈槽10m2.4835.8088.78430.876.3843.157.8121.854.588木夾板鍍鋅鐵皮燈帶5.121.8911.212.6974.68727.776151430190.46465.620833.2814CB1901豪華吊燈10套0.245.689.13624.084.81618.723.7442.750.550成套燈具套102960192015CB2049造型筒燈10個2.3410.46944.058174.72401.85621835502.20517.3939.98成套燈具個10238

26、0184016 BE0017門窗安裝10扇0.2324.9264.984135.3027.06189.6237.92400鋁合金窗扇10212024017裝飾造型畫裝飾造型畫個132032018BF0064石膏陰角線10m0.0810.440.8358.680.5340.890.0710.870.069石膏頂角線m10.50.842.52.1五、男、女衛(wèi)生間1BB0201衛(wèi)生間隔斷10m23.813301.391149.2151.20576.526135.07515.02315.1257.65不銹鋼螺絲成品隔斷個m228011.2106742.710.057053.3822989.3922CH

27、0704立式小便器10個0.4423.99169.596105.0042318.99127.59600噴水鴨嘴立式小便器角式截止閥個個個10.110.110.14.044.044.0412.0723018.6548.763929.275.3463CH0689蹲式大便器10個0.6777.54466.524252.84151.704524.700314.8200角型閥水箱配件水箱瓷蹲便器個個個個10.110.110.110.16.066.066.066.06209.8120400121.259.388727.224244BF0109大理石臺盆10m20.384792.08304.148204.4

28、578,088521.93200.42165.725.22大理石飾面m214.35.4918004392.965 BE0017門窗安裝10扇0.2324.9264.984135.3027.06189.6237.92400實木門扇10260012006GA08042600*600衛(wèi)生間防滑磚10m23.47974.883382.834909.043154.36926.8092.99639.04135.4素水泥漿水泥砂漿1:2.5水泥砂漿1:2防滑地磚水泥32.5白水泥m3m3m3m2kgkg0.212.162.0211.52198.911.950.7297.4957.00939.974690.1

29、8141.46385.79175.08191.18580.250.45281.1251312.2591340.0572318.492172.54618.6597AL0109輕鋼龍骨吊頂基層10m23.471901.716598.933218.50758.1951683.215840.738008AL0173鋁合金扣板面層10m23.4750.508175.26230104.120.58171.41600鋁合金扣板m10.335.741501787.059BF0064鋁合金天棚陰角線10m0.3210.443.3428.682.7780.890.2850.870.278鋁合金陰角線m10.53.362.58.410CB2049衛(wèi)生間大號筒燈10個0.6410.46246.276174.72104.83221835131.0117.3910.43成套燈具個10610060011BD0099門窗套10m1.88108.120203.22828.00052.6478.02146.7782.1012.88胡桃木面層m21.157.48215.000111.12未 計 價 材 料 表工程名稱: 第 頁 共 頁序號材料名稱數(shù)量單位單價(元)合價（元）備注1木卡條5.857m2.0011.7142木螺絲12個0.11.2003胡桃木面層33.740m215506.14絲絨面料23.137