小吃城装修预算

工程名称:金丝峡国际酒店小吃城装修工程地址:陕西省商南县金丝峡,,,,,,

编号,施工项目名称,单位,工程量,单价(元),合价,施工工艺及做法说明

(一),一层,,,,,

1,墙顶面乳胶漆,㎡,385.8,59,22762.2,基层修理，补修墙面，刮腻子粉三遍打磨刷防水乳胶漆，三边成活

A,防水乳胶漆,㎡,385.8,34,13117.2,

B,刮刮乐防水腻子、石膏粉、纤维素,㎡,385.8,11,4243.8,

C,滚筒、刷子、砂纸、分色纸、乳胶,㎡,385.8,2,771.6,

D,人工费,㎡,385.8,12,4629.6,

2,轻钢龙骨防水石膏板吊顶,㎡,187.6,148,27764.8,"50系列轻钢龙骨骨架,防水石膏板饰面.（二级造型）"

A,轻钢龙骨,㎡,187.6,39,7316.4,

B,防水石膏板,㎡,187.6,35,6566.0,

C,木工板、木龙骨及辅料,㎡,187.6,26,4877.6,

D,人工费,㎡,187.6,48,9004.8,

3,轻钢龙骨塑钢扣板吊顶（操作间）,㎡,37.4,128,4787.2,轻钢龙骨骨架，塑钢扣板饰面，塑钢线条收边。

A,主材,㎡,37.4,77,2879.8,

B,人工费,㎡,37.4,40,1496.0,

C,辅料,㎡,37.4,11,411.4,

4,窗帘盒制作,m,45.0,110,4950.0,

A,木工板基层,m,45.0,17,765.0,

B,黑胡桃面板,m,45.0,10,450.0,

C,收边线,m,45.0,3,135.0,

D,油漆（四遍）,m,45.0,30,1350.0,底漆两边，面漆四边成活。

E,木制作人工费,m,45.0,40,1800.0,

F,油漆工人工费,m,45.0,10,450.0,

5,钢化玻璃地弹门（不锈钢门套）,㎡,13.0,690,8970.0,

A,12mm钢化玻璃及打孔磨边,㎡,11.4,145,1653.0,

B,地弹簧及门夹拉手,项,1.0,2000,2000.0,

C,人工费及玻璃胶及辅料,㎡,13.0,180,2340.0,

D,不锈钢门套（含木工板基层）,㎡,11.0,170,1870.0,

E,角钢横梁焊接,项,1.0,1107,1107.0,

6,铝型材玻璃隔断,㎡,45.6,630,28728.0,

7,铝型材玻璃窗（一二层）,㎡,246.7,630,155421.0,木龙骨骨架，塑钢扣板饰面，塑钢线条收边。

8,小计,,,,253383.2,

(二),二层,,,,,

1,墙顶面乳胶漆,㎡,387.0,59,22833.0,基层修理，补修墙面，刮腻子粉三遍打磨刷防水乳胶漆，三边成活

A,防水乳胶漆,㎡,387.0,34,13158.0,

B,刮刮乐防水腻子、石膏粉、纤维素,㎡,387.0,11,4257.0,

C,滚筒、刷子、砂纸、分色纸、乳胶,㎡,387.0,2,774.0,

D,人工费,㎡,387.0,12,4644.0,

2,轻钢龙骨防水石膏板吊顶,㎡,225.0,148,33300.0,"50系列轻钢龙骨骨架,防水石膏板饰面.（二级造型）"

A,轻钢龙骨,㎡,225.0,39,8775.0,

B,防水石膏板,㎡,225.0,35,7875.0,

C,木工板、木龙骨及辅料,㎡,225.0,26,5850.0,

D,人工费,㎡,225.0,48,10800.0,

3,窗帘盒制作,m,56.8,110,6248.0,

A,木工板基层,m,56.8,17,965.6,

B,黑胡桃面板,m,56.8,10,568.0,

C,收边线,m,56.8,3,170.4,

D,油漆（四遍）,m,56.8,30,1704.0,底漆两边，面漆四边成活。

E,木制作人工费,m,56.8,40,2272.0,

F,油漆工人工费,m,56.8,10,568.0,

4,包门套(木工板基层，枫木饰面，刷漆),m,5.7,110,627.0,

5,小计,,,,63008.0,

(三),外墙乳胶漆,,,,,

1,墙面乳胶漆,㎡,773.0,59,45607.0,基层修理，补修墙面，刮腻子粉三遍打磨刷防水乳胶漆，三边成活

A,防水乳胶漆,㎡,773.0,34,26282.0,

B,刮刮乐防水腻子、石膏粉、纤维素,㎡,773.0,11,8503.0,

C,滚筒、刷子、砂纸、分色纸、乳胶,㎡,773.0,2,1546.0,

D,人工费,㎡,773.0,12,9276.0,

2,小计,,,,45607.0,

四,其他部分,,,,,

1,脚手架,㎡,500.0,4.23,2115.0,

2,材料运输费,次,2600.0,4,10400.0,

3,材料搬运费及垃圾清理,项,1.0,1200,1200.0,

4,小计,13715.0,,,,

五,直接费合计,一+二+三+四,,,,375713.2

六,计划利润,五*10%=37571.2,,,,

七,税金,（六+七）*5.44%=22482,,,