商場裝飾工程預算表

,,,工程預算表,,,,,,,,

工程名稱:XXXXX裝飾工程,,,,,,,,,,,

序號,分部分項工程名稱,單位,工程量,人工費,,輔料,,主材,,合計金額,備注

,,,,單價,合價,單價,合價,單價,合價,,

,一樓,,,,,,,,,,

,隔斷工程,,,,,,,,,,

1,方鋼基礎(chǔ)骨架,m2,1226.98,200,245396,35,42944.3,400,490792,779132.3,

2,防銹處理,m2,1226.98,,0,,0,,0,0,

3,輕鋼龍骨隔斷,m2,1226.98,50,61349,20,24539.6,300,368094,453982.6,

4,展架固定襯板,米,791.60,,0,,0,,0,0,

5,石膏板封面,m2,2453.96,1000,2453960,500,1226980,4000,9815840,13496780,

6,自攻絲防銹處理,m2,2453.96,,0,,0,,0,0,

7,墻面刮膩子粉刷,m2,2453.96,15,36809.4,1.5,3680.94,15,36809.4,77299.74,

8,,,,,,,,,,,

9,門頭工程,,,,,,,,,,

10,1、門頭部分,,,,,,,,,,

11,方鋼基礎(chǔ)骨架,m2,197.77,85,16810.45,75,14832.75,319,63088.63,94731.83,

12,防銹處理,m2,197.77,41.04,8116.4808,9.9,1957.923,346.8,68586.636,78661.0398,

13,細木工板防火漆3遍,m2,197.77,,0,,0,,0,0,

14,細木工板打底,m2,197.77,25,4944.25,12.5,2472.125,350,69219.5,76635.875,

15,上8MM背面烤漆玻璃,m2,197.77,41.04,8116.4808,9.9,1957.923,110,21754.7,31829.1038,

16,2、立柱部分,,,,0,,0,,0,0,

17,方鋼基礎(chǔ)骨架,m2,245.52,38.4,9427.968,9,2209.68,185,45421.2,57058.848,

18,防銹處理,m2,245.52,38.4,9427.968,9,2209.68,195,47876.4,59514.048,

19,細木工板防火漆3遍,m2,245.52,20.8,5106.816,11.96,2936.4192,,0,8043.2352,

20,細木工板打底,m2,245.52,,0,,0,32000,7856640,7856640,

21,上8MM背面烤漆玻璃,m2,245.52,95,23324.4,45,11048.4,350,85932,120304.8,

22,門口廣告燈箱,m2,124.74,,0,,0,,0,0,

23,門框細木板基層,米,1030.00,,0,,0,,0,0,

24,門框包鋁塑板,米,1030.00,,0,,0,,0,0,

25,頂部工程,,,,,,,,,,

26,過道部分,,,,,,,,,,

27,輕鋼龍骨石膏板吊頂(平頂),m2,855.00,41.04,35089.2,9.9,8464.5,,0,43553.7,

28,夾板制作燈槽,米,547.20,41.04,22457.088,9.9,5417.28,185,101232,129106.368,

29,觀光梯口輕鋼龍骨封9厘夾板做造型,m2,26.40,41.04,1083.456,9.9,261.36,365,9636,10980.816,

30,吊頂批膩子刷乳膠漆,m2,855.00,41.04,35089.2,9.9,8464.5,250,213750,257303.7,

31,造型批膩子刷乳膠漆,m2,3.60,55,198,45,162,250,900,1260,

32,過道結(jié)構(gòu)柱子細木板基層,m2,79.36,,0,,0,,0,0,

33,過道結(jié)構(gòu)柱子包鋁塑板,m2,79.36,,0,,0,,0,0,

34,鋁塑板勾裝飾縫,m2,79.36,,0,,0,,0,0,

35,細木工板打底,m2,195.00,,0,,0,32000,6240000,6240000,

36,天井邊沿包鋁塑板,m2,195.00,,0,,0,,0,0,

37,商鋪間部分,,,,,,,,,,

38,輕鋼龍骨潔凈天花板吊頂,m2,1760.00,,0,,0,,0,0,

39,大廳部分,,,,,,,,0,0,

40,輕鋼龍骨石膏板吊頂(平頂),m2,140.90,,0,,0,,0,0,

41,吊頂批膩子刷乳膠漆,m2,140.90,,0,,0,,0,0,

42,造型天花吊頂,m2,140.90,,0,,0,,0,0,

43,造型吊頂批膩子刷乳膠漆,m2,140.90,,0,,0,,0,0,

44,方管骨架吊頂,m2,93.9,,0,,0,,0,0,

45,方管骨架吊頂噴漆,m2,93.9,,0,,0,,0,0,

46,后廳部分,,,,,,0,,0,0,

47,輕鋼龍骨石膏板吊頂(平頂),m2,159.60,,0,,0,,0,0,

48,夾板制作燈槽(200*210),米,46.00,,0,,0,,0,0,

49,地面工程,,,,,,,,,,

50,地面基礎(chǔ)找平,m2,1038.50,41.04,42620.04,9.9,10281.15,367.2,381337.2,434238.39,

51,鋪塑膠地板,m2,1038.50,75,77887.5,75,77887.5,350,363475,519250,

52,綜合項目,,,,,,,,,,

53,原舊墻面裝飾物拆除與處理,m2,450.00,10.00,4500,5.00,2250,0.00,0,6750.00,

54,搭腳手架鋪18厘板(1至2層),m2,720.00,13.00,9360,5.00,3600,35.00,25200,38160.00,

55,安全防護網(wǎng),m2,,,,,,,,,

56,小計,,,,3111073.698,,1454558.03,,26305584.67,30871216.39,

57,工程管理費(人工費10%),,,,,,,,,311107.37,

58,垃圾清理費(人工費2%),,,,,,,,,62221.47,

59,成品保護費(人工費0.5%),,,,,,,,,15555.37,

60,臨時措施費(臨時電箱.電纜.安全帽及其它等)(人工費2%),,,,,,,,,62221.47,

61,電動工具損耗費(人工費3%),0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,

62,,,,,,,,,,,

63,合計金額,,,,3562179.38,,,,,31322322.08,

,按建筑面積均價元/m2,m2,3950.00,,901.82,,,,,7929.70,

"備注:此預算不包括稅收.防火門.活動家私.消防樓梯.做隔墻工程,窗簾,安裝工程(消防.空調(diào),給排水,電氣工程.弱電工程等),裝飾品等",,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,二樓,,,,,,,,,,

,隔斷工程,,,,,,,,,,

1,方鋼基礎(chǔ)骨架,m2,1503.20,200,300640,35,52612,400,601280,954532,

2,防銹處理,m2,1503.20,,0,,0,,0,0,

3,輕鋼龍骨隔斷,m2,1503.20,50,75160,20,30064,300,450960,556184,

4,展架固定襯板,米,1036.70,,0,,0,,0,0,

5,石膏板封面,m2,3006.40,1000,3006400,500,1503200,4000,12025600,16535200,

6,自攻絲防銹處理,m2,3006.40,,0,,0,,0,0,

7,墻面刮膩子粉刷,m2,3006.40,15,45096,1.5,4509.6,15,45096,94701.6,

8,,,,,,,,,,,

9,門頭工程,,,,,,,,,,

10,1、門頭部分,,,,,,,,,,

11,方鋼基礎(chǔ)骨架,m2,485.00,85,41225,75,36375,319,154715,232315,

12,防銹處理,m2,485.00,41.04,19904.4,9.9,4801.5,346.8,168198,192903.9,

13,細木工板防火漆3遍,m2,485.00,,0,,0,,0,0,

14,細木工板打底,m2,485.00,25,12125,12.5,6062.5,350,169750,187937.5,

15,上8MM背面烤漆玻璃,m2,485.00,41.04,19904.4,9.9,4801.5,110,53350,78055.9,

16,2、立柱部分,,,,0,,0,,0,0,

17,方鋼基礎(chǔ)骨架,m2,617.12,38.4,23697.408,9,5554.08,185,114167.2,143418.688,

18,防銹處理,m2,617.12,38.4,23697.408,9,5554.08,195,120338.4,149589.888,

19,細木工板防火漆3遍,m2,617.12,20.8,12836.096,11.96,7380.7552,,0,20216.8512,

20,細木工板打底,m2,617.12,,0,,0,32000,19747840,19747840,

21,兩側(cè)8MM背面烤漆玻璃,m2,308.56,95,29313.2,45,13885.2,350,107996,151194.4,

22,歐式立柱,米,771.40,,0,,0,,0,0,

23,門框細木板基層,米,2267.20,,0,,0,,0,0,

24,門框包鋁塑板,米,2267.20,,0,,0,,0,0,

25,頂部工程,,,,,,,,,,

26,過道部分,,,,,,,,,,

27,輕鋼龍骨石膏板吊頂(平頂),m2,1652.23,41.04,67807.5192,9.9,16357.077,,0,84164.5962,

28,夾板制作燈槽,個,120.00,41.04,4924.8,9.9,1188,185,22200,28312.8,

29,吊頂批膩子刷乳膠漆,m2,1652.23,41.04,67807.5192,9.9,16357.077,250,413057.5,497222.0962,

30,造型批膩子刷乳膠漆,m2,360.00,55,19800,45,16200,250,90000,126000,

31,過道結(jié)構(gòu)柱子細木板基層,m2,79.36,,0,,0,,0,0,

32,過道結(jié)構(gòu)柱子包鋁塑板,m2,79.36,,0,,0,,0,0,

33,鋁塑板勾裝飾縫,m2,79.36,,0,,0,,0,0,

34,細木工板打底,m2,195.00,,0,,0,32000,6240000,6240000,

35,天井邊沿包鋁塑板,m2,195.00,,0,,0,,0,0,

36,商鋪間部分,,,,,,,,,,

37,輕鋼龍骨潔凈天花板吊頂,m2,2168.77,,0,,0,,0,0,

38,地面工程,,,,,,,,,,

39,地面基礎(chǔ)找平,m2,1652.23,41.04,67807.5192,9.9,16357.077,367.2,606698.856,690863.4522,

40,鋪塑膠地板,m2,1652.23,75,123917.25,75,123917.25,350,578280.5,826115,

41,綜合項目,,,,,,,,,,

42,原舊墻面裝飾物拆除與處理,m2,450.00,10.00,4500.00,5.00,2250.00,0.00,0.00,6750.00,

43,搭腳手架鋪18厘板(1至2層),m2,720.00,13.00,9360.00,5.00,3600.00,35.00,25200.00,38160.00,

44,安全防護網(wǎng),m2,,,,,,,,,

45,小計,,,,3975923.52,,1871026.696,,41734727.46,47581677.67,

46,工程管理費(人工費10%),,,,,,,,,397592.35,

47,垃圾清理費(人工費2%),,,,,,,,,79518.47,

48,成品保護費(人工費0.5%),,,,,,,,,19879.62,

49,臨時措施費(臨時電箱.電纜.安全帽及其它等)(人工費2%),,,,,,,,,79518.47,

50,電動工具損耗費(人工費3%),0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,

51,,,,,,,,,,,

52,合計金額,,,,4552432.43,,,,,48158186.58,

,按建筑面積均價元/m2,m2,3950.00,,1152.51,,,,,12191.95,

"備注:此預算不包括稅收.防火門.活動家私.消防樓梯.做隔墻工程,窗簾,安裝工程(消防.空調(diào),給排水,電氣工程.弱電工程等),裝飾品等",,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,三樓,,,,,,,,,,

,隔斷工程,,,,,,,,,,

1,方鋼基礎(chǔ)骨架,m2,246.79,200,49358,35,8637.65,400,98716,156711.65,

2,防銹處理,m2,246.79,,0,,0,,0,0,

3,輕鋼龍骨隔斷,m2,246.79,50,12339.5,20,4935.8,300,74037,91312.3,

4,展架固定襯板,米,170.00,,0,,0,,0,0,

5,石膏板封面,m2,493.58,1000,493580,500,246790,4000,1974320,2714690,

6,自攻絲防銹處理,m2,493.58,,0,,0,,0,0,

7,墻面刮膩子粉刷,m2,493.58,15,7403.7,1.5,740.37,15,7403.7,15547.77,

8,,,,,,,,,,,

9,門頭工程,,,,,,,,,,

10,1、門頭部分,,,,,,,,,,

11,方鋼基礎(chǔ)骨架,m2,478.75,85,40693.75,75,35906.25,319,152721.25,229321.25,

12,防銹處理,m2,478.75,41.04,19647.9,9.9,4739.625,346.8,166030.5,190418.025,

13,細木工板防火漆3遍,m2,478.75,,0,,0,,0,0,

14,細木工板打底,m2,478.75,25,11968.75,12.5,5984.375,350,167562.5,185515.625,

15,上8MM背面烤漆玻璃,m2,478.75,41.04,19647.9,9.9,4739.625,110,52662.5,77050.025,

16,2、立柱部分,,,,,,,,,,

17,方鋼基礎(chǔ)骨架,m2,593.92,38.4,22806.528,9,5345.28,185,109875.2,138027.008,

18,防銹處理,m2,593.92,38.4,22806.528,9,5345.28,195,115814.4,143966.208,

19,細木工板防火漆3遍,m2,593.92,20.8,12353.536,11.96,7103.2832,,0,19456.8192,

20,細木工板打底,m2,593.92,,0,,0,32000,19005440,19005440,

21,上8MM背面烤漆玻璃,m2,593.92,95,56422.4,45,26726.4,350,207872,291020.8,

22,門框細木板基層,米,2481.50,,0,,0,,0,0,

23,門框包鋁塑板,米,2481.50,,0,,0,,0,0,

24,頂部工程,,,,,,,,,,

25,過道部分,,,,,,,,,,

26,輕鋼龍骨石膏板吊頂(平頂),m2,1614.00,41.04,66238.56,9.9,15978.6,,0,82217.16,

27,輕鋼龍骨封9厘夾板做造型,m2,645.00,41.04,26470.8,9.9,6385.5,365,235425,268281.3,

28,吊頂批膩子刷乳膠漆,m2,1614.00,41.04,66238.56,9.9,15978.6,250,403500,485717.16,

29,造型批膩子刷乳膠漆,m2,645.00,55,35475,45,29025,250,161250,225750,

30,過道結(jié)構(gòu)柱子細木板基層,m2,79.36,,0,,0,,0,0,

31,過道結(jié)構(gòu)柱子包鋁塑板,m2,79.36,,0,,0,,0,0,

32,鋁塑板勾裝飾縫,m2,79.36,,0,,0,,0,0,

33,細木工板打底,m2,195.00,,0,,0,32000,6240000,6240000,

34,天井邊沿包鋁塑板,m2,195.00,,0,,0,,0,0,

35,商鋪間部分,,,,,,,,,,

36,輕鋼龍骨石膏板吊頂(平頂),m2,2389.00,,0,,0,,0,0,

37,地面工程,,,,,,,,,,

38,地面基礎(chǔ)找平,m2,1614.00,41.04,66238.56,9.9,15978.6,367.2,592660.8,674877.96,

39,鋪塑膠地板,m2,1614.00,75,121050,75,121050,350,564900,807000,

40,綜合項目,,,,,,,,,,

41,原舊墻面裝飾物拆除與處理,m2,450.00,10.00,4500.00,5.00,2250.00,0.00,0.00,6750.00,

42,搭腳手架鋪18厘板(1至2層),m2,720.00,13.00,9360.00,5.00,3600.00,35.00,25200.00,38160.00,

43,安全防護網(wǎng),m2,,,,,,,,,

44,小計,,,,1164599.972,,567240.2382,,30355390.85,32087231.06,

45,工程管理費(人工費10%),,,,,,,,,116460.00,

46,垃圾清理費(人工費2%),,,,,,,,,23292.00,

47,成品保護費(人工費0.5%),,,,,,,,,5823.00,

48,臨時措施費(臨時電箱.電纜.安全帽及其它等)(人工費2%),,,,,,,,,23292.00,

49,電動工具損耗費(人工費3%),0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,

50,,,,,,,,,,,

51,合計金額,,,,1333466.97,,,,,32256098.06,

,按建筑面積均價元/m2,m2,3950.00,,337.59,,,,,8166.10,

"備注:此預算不包括稅收.防火門.活動家私.消防樓梯.做隔墻工程,窗簾,安裝工程(消防.空調(diào),給排水,電氣工程.弱電工程等),裝飾品等",,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,四樓,,,,,,,,,,

,隔斷工程,,,,,,,,,,

1,方鋼基礎(chǔ)骨架,m2,1968.00,200,393600,35,68880,400,787200,1249680,

2,防銹處理,m2,1968.00,,0,,0,,0,0,

3,輕鋼龍骨隔斷,m2,1968.00,50,98400,20,39360,300,590400,728160,

4,展架固定襯板,米,1357.60,,0,,0,,0,0,

5,石膏板封面,m2,3936.00,1000,3936000,500,1968000,4000,15744000,21648000,

6,自攻絲防銹處理,m2,3936.00,,0,,0,,0,0,

7,墻面刮膩子粉刷,m2,3936.00,15,59040,1.5,5904,15,59040,123984,

8,,,,,,,,,,,

9,門頭工程,,,,,,,,,,

10,1、門頭花格造型部分,,,,,,,,,,

11,鋼筋基礎(chǔ)骨架,m2,336.69,,0,,0,,0,0,

12,防銹處理,m2,336.69,,0,,0,,0,0,

13,石膏水泥混合基層,m2,336.69,,0,,0,,0,0,

14,噴漆,m2,336.69,,0,,0,,0,0,

15,2、中空處門頭部分,,,,,,,,,,

16,方鋼基礎(chǔ)骨架,m2,306.53,85,26055.05,75,22989.75,319,97783.07,146827.87,

17,防銹處理,m2,306.53,41.04,12579.9912,9.9,3034.647,346.8,106304.604,121919.2422,

18,細木工板防火漆3遍,m2,306.53,,0,,0,,0,0,

19,細木工板打底,m2,306.53,25,7663.25,12.5,3831.625,350,107285.5,118780.375,

20,上8MM背面烤漆玻璃,m2,306.53,41.04,12579.9912,9.9,3034.647,110,33718.3,49332.9382,

21,3、立柱部分,,,,,,,,,,

22,方鋼基礎(chǔ)骨架,m2,403.68,38.4,15501.312,9,3633.12,185,74680.8,93815.232,

23,防銹處理,m2,403.68,38.4,15501.312,9,3633.12,195,78717.6,97852.032,

24,細木工板防火漆3遍,m2,403.68,20.8,8396.544,11.96,4828.0128,,0,13224.5568,

25,細木工板打底,m2,403.68,,0,,0,32000,12917760,12917760,

26,浮雕飾面,m2,403.68,95,38349.6,45,18165.6,350,141288,197803.2,

27,門框細木板基層,米,1449.20,,0,,0,,0,0,

28,門框包鋁塑板,米,1449.20,,0,,0,,0,0,

29,頂部工程,,,,,,,,,,

30,過道部分,,,,,,,,,,

31,輕鋼龍骨石膏板吊頂(平頂),m2,1433.00,41.04,58810.32,9.9,14186.7,,0,72997.02,

32,輕鋼龍骨封9厘夾板做造型,m2,1433.00,41.04,58810.32,9.9,14186.7,365,523045,596042.02,

33,上沖孔鋁板造型,個,78.00,41.04,3201.12,9.9,772.2,185,14430,18403.32,

34,吊頂批膩子刷乳膠漆,m2,1433.00,41.04,58810.32,9.9,14186.7,250,358250,431247.02,

35,造型批膩子刷乳膠漆,m2,1433.00,55,78815,45,64485,250,358250,501550,

36,過道結(jié)構(gòu)柱子細木板基層,m2,79.36,,0,,0,,0,0,

37,過道結(jié)構(gòu)柱子包鋁塑板,m2,79.36,,0,,0,,0,0,

38,鋁塑板勾裝飾縫,m2,79.36,,0,,0,,0,0,

39,細木工板打底,m2,195.00,,0,,0,32000,6240000,6240000,

40,天井邊沿包鋁塑板,m2,195.00,,0,,0,,0,0,

41,商鋪間部分,,,,,,,,,,

42,輕鋼龍骨潔凈天花板吊頂,m2,2421.00,,0,,0,,0,0,

43,地面工程,,,,,,,,,,

44,地面基礎(chǔ)找平,m2,1433.00,41.04,58810.32,9.9,14186.7,367.2,526197.6,599194.62,

45,鋪塑膠地板,m2,1433.00,75,107475,75,107475,350,501550,716500,

46,綜合項目,,,,,,,,,,

47,原舊墻面裝飾物拆除與處理,m2,450.00,10.00,4500.00,5.00,2250.00,0.00,0.00,6750.00,

48,搭腳手架鋪18厘板(1至2層),m2,720.00,13.00,9360.00,5.00,3600.00,35.00,25200.00,38160.00,

49,安全防護網(wǎng),m2,,,,,,,,,

50,小計,,,,5062259.45,,2380623.522,,39285100.47,46727983.45,

51,工程管理費(人工費10%),,,,,,,,,506225.95,

52,垃圾清理費(人工費2%),,,,,,,,,101245.19,

53,成品保護費(人工費0.5%),,,,,,,,,25311.30,

54,臨時措施費(臨時電箱.電纜.安全帽及其它等)(人工費2%),,,,,,,,,101245.19,

55,電動工具損耗費(人工費3%),0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,

56,,,,,,,,,,,

57,合計金額,,,,5796287.07,,,,,47462011.07,

,按建筑面積均價元/m2,m2,3950.00,,1467.41,,,,,12015.70,

"備注:此預算不包括稅收.防火門.活動家私.消防樓梯.做隔墻工程,窗簾,安裝工程(消防.空調(diào),給排水,電氣工程.弱電工程等),裝飾品等",,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,負一樓,,,,,,,,,,

,隔斷工程,,,,,,,,,,

1,方鋼基礎(chǔ)骨架,m2,3691.24,200,738248,35,129193.4,400,1476496,2343937.4,

2,防銹處理,m2,3691.24,,0,,0,,0,0,

3,輕鋼龍骨隔斷,m2,3691.24,50,184562,20,73824.8,300,1107372,1365758.8,

4,展架固定襯板,米,2636.60,,0,,0,,0,0,

5,石膏板封面,m2,7382.48,1000,7382480,500,3691240,4000,29529920,40603640,

6,自攻絲防銹處理,m2,7382.48,,0,,0,,0,0,

7,墻面刮膩子粉刷,m2,7382.48,15,110737.2,1.5,11073.72,15,110737.2,232548.12,

8,,,,,,,,,,,

9,門頭工程,,,,,,,,,,

10,1、門頭部分,,,,,,,,,,

11,方鋼基礎(chǔ)骨架,m2,353.16,85,30018.6,75,26487,319,112658.04,169163.64,

12,防銹處理,m2,353.16,41.04,14493.6864,9.9,3496.284,346.8,122475.888,140465.8584,

13,細木工板防火漆3遍,m2,353.16,,0,,0,,0,0,

14,細木工板打底,m2,353.16,25,8829,12.5,4414.5,350,123606,136849.5,

15,上8MM背面烤漆玻璃,m2,353.16,41.04,14493.6864,9.9,3496.284,110,38847.6,56837.5704,

16,2、立柱部分,,,,0,,0,,0,0,

17,方鋼基礎(chǔ)骨架,m2,909.44,38.4,34922.496,9,8184.96,185,168246.4,211353.856,

18,防銹處理,m2,909.44,38.4,34922.496,9,8184.96,195,177340.8,220448.256,

19,細木工板防火漆3遍,m2,909.44,20.8,18916.352,11.96,10876.9024,,0,29793.2544,

20,細木工板打底,m2,909.44,,0,,0,32000,29102080,29102080,

21,上8MM背面烤漆玻璃,m2,324.80,95,30856,45,14616,350,113680,159152,

22,門口廣告燈箱,米,584.64,,0,,0,,0,0,

23,門框細木板基層,米,2882.40,,0,,0,,0,0,

24,門框包鋁塑板,米,2882.40,,0,,0,,0,0,

25,頂部工程,,,,,,,,,,

26,過道部分,,,,,,,,,,

27,原頂噴漆,m2,1524.60,41.04,62569.584,9.9,15093.54,,0,77663.124,

28,方管骨架,m2,1524.60,41.04,62569.584,9.9,15093.54,185,282051,359714.124,

29,輕鋼龍骨封9厘夾板做造型,m2,94.50,,0,,0,,0,0,

30,雙層三厘奧松板有機玻璃做造型,m2,381.50,,0,,0,,0,0,

31,造型批膩子刷乳膠漆,m2,153.15,55,8423.25,45,6891.75,250,38287.5,53602.5,

32,過道結(jié)構(gòu)柱子細木板基層,m2,79.36,,0,,0,,0,0,

33,過道結(jié)構(gòu)柱子包鋁塑板,m2,79.36,,0,,0,,0,0,

34,鋁塑板勾裝飾縫,m2,79.36,,0,,0,,0,0,

35,細木工板打底,m2,195.00,,0,,0,32000,6240000,6240000,

36,天井邊沿包鋁塑板,m2,195.00,,0,,0,,0,0,

37,商鋪間部分,,,,,,,,,,

38,方管骨架吊頂,m2,2069.00,,0,,0,,0,0,

39,方管骨架吊頂噴漆,m2,2069.00,,0,,0,,0,0,

40,地面工程,,,,,,,,,,

41,地面基礎(chǔ)找平,m2,1524.60,41.04,62569.584,9.9,15093.54,367.2,559833.12,637496.244,

42,鋪塑膠地板,m2,1524.60,75,114345,75,114345,350,533610,762300,

43,綜合項目,,,,,,,,,,

44,原舊墻面裝飾物拆除與處理,m2,450.00,10.00,4500.00,5.00,2250.00,0.00,0.00,6750.00,

45,搭腳手架鋪18厘板(1至2層),m2,720.00,13.00,9360.00,5.00,3600.00,35.00,25200.00,38160.00,

46,安全防護網(wǎng),m2,,,,,,,,,

47,小計,,,,8927816.519,,4157456.18,,69862441.55,82947714.25,

48,工程管理費(人工費10%),,,,,,,,,892781.65,

49,垃圾清理費(人工費2%),,,,,,,,,178556.33,

50,成品保護費(人工費0.5%),,,,,,,,,44639.08,

51,臨時措施費(臨時電箱.電纜.安全帽及其它等)(人工費2%),,,,,,,,,178556.33,

52,電動工具損耗費(人工費3%),0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,

53,,,,,,,,,,,

54,合計金額,,,,10222349.91,,,,,84242247.64,

,按建筑面積均價元/m2,m2,3950.00,,2587.94,,,,,21327.15,

"備注:此預算不包括稅收.防火門.活動家私.消防樓梯.做隔墻工程,窗簾,安裝工程(消防.空調(diào),給排水,電氣工程.弱電工程等),裝飾品等",,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,