裝飾工程預算表工程地址：仙峰辦公室裝修項目日期：2012年09月20日序號項目名稱單位數量人工費材料費合計單價(元）小計單價（元）輔材小計一、基礎部分1工程垃圾裝袋清運費㎡146.288.001,170.240.001.00146.281,316.522材料二次搬運費㎡146.2812.001,755.360.000.000.001,755.363工程完工保潔費項1.002,300.002,300.000.000.000.002,300.00合計5,371.88二、水電部分1開線槽項1.002,500.002,500.000.000.000.002,500.002水路布施㎡146.289.001,316.5225.000.003,657.004,973.523電路布施㎡146.2815.002,194.2045.000.0045.002,239.20

備注人工費上海天力管或日豐管太陽牌單股線，含插座用2.5㎡，照明用1.5㎡，，客廳空調、衛生間及廚房單路布線,用4MM2，主線10㎡，，寬帶線，電視有線及音響線4開關面板項1.000.000.002,650.000.002,650.002,650.00飛利蒲牌，多還少補5地插個5.000.000.00185.000.00925.00925.00TCL6地漏個1.000.000.0045.000.0045.0045.00安蒙牌合計13,332.72三、天花板部分1輕鋼龍骨龍骨硅酸鈣板水泥漆刷白飾面㎡127.7228.003,576.10115.0022.0017,497.3721,073.471、3*4輕鋼龍骨基礎，金星5mm硅酸鈣板滿鋪。2、批刮四遍環保膩子、打磨、平整。2軟膜吊頂㎡19.5635.00684.670.00108.002,112.702,797.37軟膜吊頂、暗藏燈管31.0厚黑鈦金收邊m15.6417.00265.8875.0015.001,407.601,673.481.0厚黑鈦金收邊4窗簾盒及燈帶m34.0645.001,532.7038.0013.001,737.063,269.76夾板底板飾面，白色水泥漆飾面。5吊頂造型㎡3.4025.0085.0035.000.00119.00204.00亞克力板造型垂吊、h=780mm6射燈盞3712.00444.0048.000.001,776.002,220.00飛利蒲7可調角度射燈盞1212.00144.0058.000.00696.00840.00飛利蒲8排氣扇個115.0015.00268.005.00273.00288.00飛利蒲300mm*300mm9財務室發光燈片盞236.0072.0095.000.00190.00262.00亞克力板封面，內嵌白熾燈合計32,628.08四、二地層板布置1 找平層 ㎡ 89.25 12.00 1,071.00 0.00 35.00 3,123.75 4,194.75 32.5R水泥、中沙，1：3水泥沙漿找平。2800*800木紋石磚㎡47.0028.001,316.00168.003600*600米黃色瓷磚㎡2.2728.0063.56155.004衛生間門頭石個1.0015.0015.0095.005米黃色木地板㎡88.2025.002,205.00120.006蒙古黑m7.6028.00212.8065.007砌體120mmm33.77125.00471.250.008新墻體一般抹灰㎡62.8512.00754.200.00合計五、次大臥堂及過道立面11.0厚黑鈦金收邊m27.7717.00472.0975.002軟膜㎡9.1130.00273.300.003廣告字體，由廣告設計組2.000.000.000.004噴繪圖案貼字㎡1.0045.0045.000.0055mm黒鏡飾面㎡17.9422.00394.68125.006鋼化玻璃上下夾個8.0010.0080.000.007鋼化玻璃地彈簧個4.0010.0040.000.00812mm厚鋼化清玻璃㎡28.7122.00631.62225.009白色乳膠漆飾面㎡58.6515.00879.750.0010墻紙㎡38.8610.00388.60135.0011內嵌不銹鋼條壓條m9.100.000.000.001220*40黒鋼(拉手)組4.0025.00100.00650.0013鋼化玻璃黒鋼收邊m37.9017.00644.3075.0014暗門套1.0015.0015.00880.00

22.008,930.0010,246.00奧米茄800*800木紋石磚，輔材32.5R水泥、中沙，1：3水泥沙漿22.00401.79465.35奧米茄600*600米黃色瓷磚，輔材32.5R水泥、中沙，1：3水泥沙漿22.00117.00132.00奧米茄600*600米黃色瓷磚，輔材32.5R水泥、中沙，1：3水泥沙漿15.0011,907.0014,112.00楊子木地板、保護層護墊22.00661.20874.00蒙古黑石材、規格150mm85.00320.45791.70標磚。32.5R水泥、中沙，1：3水泥沙漿22.001,382.702,136.9032.5R水泥、中沙，1：3水泥沙漿抹面0.0032,952.7015.002,499.302,971.391.0厚黑鈦金收邊108.00983.881,257.18軟膜、暗藏燈管0.000.000.00待定，規格3000*5500.000.0045.00噴繪圖12.002,457.782,852.465mm黒鏡飾面35.00280.00360.00285.001,140.001,180.0025.000.000.0012mm厚鋼化清玻璃22.001,290.302,170.05白色乳膠漆飾面0.005,246.105,634.70英羅拉65.00591.50591.50不銹鋼壓條制U型收邊0.002,600.002,700.0020.003,600.504,244.801mm黒鋼、規格折型30*4022.00902.00917.00實木門合計24,924.08六、次招臥商部辦公室立面1白色乳膠漆飾面㎡7.7715.00116.550.0022.00170.94287.49白色乳膠漆飾面21.0厚黑鈦金收邊m2.9217.0049.6475.0015.00262.80312.441.0厚黑鈦金收邊3灰色乳膠漆飾面㎡14.7815.00221.700.0035.00517.30739.00灰色乳膠漆飾面招商部靠墻柜子、壁柜木作基礎 ㎡ 20.65 68.00 1,404.20 168.00 25.00 3,985.45 5,389.65 120mm基礎細木工板、含內置配件白色聚酯漆飾面㎡3.2015.0048.000.0035.00112.00160.00白色聚酯漆飾面1.0厚黑鈦金收邊m3.9117.0066.4775.0015.00351.90418.371.0厚黑鈦金收邊1mm鏡面不銹鋼處2.000.000.000.0035.0070.0070.001mm鏡面不銹鋼合計7,376.95七、次VIP臥辦公室立面1白色乳膠漆飾面㎡15.9015.00238.5058.0022.001,272.001,510.50白色乳膠漆飾面212mm厚鋼化清玻璃（酸洗效果）m10.7235.00375.20225.0022.002,647.843,023.0412mm厚鋼化清玻璃3成品不銹鋼拉桿組2.0025.0050.00650.000.001,300.001,350.00不銹鋼（拉桿）41.0厚黑鈦金收邊m15.9817.00271.6675.0015.001,438.201,709.861.0厚黑鈦金收邊5鋼化玻璃上下夾個2.0010.0020.000.0035.0070.0090.006剛胡玻璃地彈簧個1.0010.0010.000.00285.00285.00295.00合計7,978.40八、次衛臥生間立面地面清理，涂刷“雷邦仕”防水涂料2遍，如需找平，1衛生間地面防水㎡2.5012.0030.0043.000.00107.50137.50費用另計做24小時蓄水試驗，不包含原地面裝飾層拆除，按實際涂刷面積計算工程量。2衛生間墻面防水㎡10.1012.00121.2043.000.00434.30555.503衛生間墻面磚(1)㎡2.4735.0086.45135.0022.00387.79474.24馬賽克瓷磚4衛生間墻面磚(2)㎡8.6928.00243.43105.0022.001,104.141,347.57奧米茄300*600瓷磚55mm銀鏡飾面㎡1.4415.0021.60125.000.00180.00201.605mm銀鏡飾面6坐便器套1.000.000.00980.000.00980.00980.007不銹鋼壓條m3.600.000.000.0055.00198.00198.00不銹鋼壓條洗手臺白石材㎡1.0865.0070.20235.0025.00280.80351.00白色大理石材洗手盆個1.000.000.00550.0015.00565.00565.00水龍頭個1.000.000.00186.0022.00208.00208.00成品水龍頭合計5,018.41九、樓梯部分1白色乳膠漆飾面㎡18.5015.00277.500.0022.00407.00684.50白色乳膠漆飾面21mm黒鋼護手㎡7.0625.00176.50115.0015.00917.801,094.301mm黒鋼護手3白色石材㎡6.1865.00401.70235.0025.001,606.802,008.50白色大理石材412mm厚鋼化清玻璃㎡6.2125.00155.25225.0022.001,533.871,689.1212mm厚鋼化清玻璃51.0厚黑鈦金收邊m6.5017.00110.5075.0015.00585.00695.501.0厚黑鈦金收邊65mm黒鏡飾面㎡11.8322.00260.26125.0012.001,620.711,880.975mm黒鏡飾面合計8,052.89十、售樓部經理辦公室及過道部分1白色乳膠漆飾面㎡18.5015.00277.500.0022.00407.00684.50白色乳膠漆飾面21mm黒鋼護手㎡7.0625.00176.50115.0015.00917.801,094.301mm黒鋼護手3白色石材㎡6.1865.00401.70235.0025.001,606.802,008.50白色大理石材41.0厚黑鈦金收邊m6.5017.00110.5075.0015.00585.00695.501.0厚黑鈦金收邊55mm黒鏡飾面㎡11.8322.00260.26125.0012.001,620.711,880.975mm黒鏡飾面合計6,363.77十一、總監辦公室1白色乳膠漆飾面㎡18.5015.00277.500.0022.00407.00684.50白色乳膠漆飾面21mm黒鋼護手㎡7.0625.00176.50115.0015.00917.801,094.301mm黒鋼護手3白色石材㎡6.1865.00401.70235.0025.001,606.802,008.50白色大理石材41.0厚黑鈦金收邊m6.5017.00110.5075.0015.00585.0069