酒店标间装修报价表

  • 格式:pdf
  • 大小:679.82 KB
  • 文档页数:12

2015年3月10日***酒店标间装修工程工程分析表单位工程造价分析表工程名称:*酒店标间表5-2序号费用名称费用说明金额比例%一总价分析1成本费合计人工费+材料费+机械费+主材费28795.752其中人工费合计15020.4339.73% 3其中辅材费合计13690.3636.21% 4其中机械费合计85.10.23% 5其中主材费合计00% 6预计利润合计6212.1516.43% 7分部分项工程费合计成本费+利润35007.98其他费用按费率计算09管理费及税金分部分项*8%2800.637.41% 10工程报价分部分项合计+税金37808.53二单价分析1装修面积38.5平方米2毎平方米报价982.043毎平方米成本费不含主材747.944毎平方米人工费390.145毎平方米辅材费355.596毎平方米机械费 2.21三半包不含税分析1成本费合计人工费+材料费+机械费28795.752其中人工费合计15020.4352.16% 3其中辅材费合计13690.3647.54% 4其中机械费合计85.10.3% 5预计利润合计6212.0421.57% 6半包不含税报价成本费+利润35007.797含税税费成本费+利润*8%2800.638半包含税报价成本费+利润+税金37808.42备注:主材不计利润。

工程分部造价分析表工程名称:*酒店标间表6-1序号分部名称金额所占比例 %装修面积m2单位造价人工费主材费材料费机械费利润1门窗工程1328.65 3.51%38.534.5113.4114.080.8 6.22 2屋面及防水工程1150.16 3.04%38.529.8711.9312.96 4.98 3楼地面装饰工程2632.58 6.96%38.568.3844.8410.21112.334墙、柱面装饰与隔断、幕墙工程742219.63%38.5192.78103.4354.220.3734.765天棚工程8679.7822.96%38.5225.45104.1880.6140.65 6其他装饰工程5601.0614.81%38.5145.4859.1960.020.0426.24 7措施项目8193.6721.67%38.5212.8253.15123.4936.17工程分部合计35007.992.58909.29390.13355.59 2.21161.35税金占总价%2800.637.41%72.74主要工日价格表单位工程名称:*酒店标间第 1 页共 1 页序号工种单位数量单价(元)1木工工日20.0523280 2油漆工工日7.3583280 3其他工工日0.1978260 4单位人工元2046.411 5泥工工日17.4909300主要机械台班价格表单位(专业)工程名称:*酒店标间第 1 页共 1 页序号机械设备名称单位数量单价(元)1石料切割机台班0.131118.48 2折旧费元 3.30871 3大修理费元0.59491 4经常修理费元 1.58531 5人工工日0.393143 6安拆费及场外运费元 1.97211 7电kW·h10.94410.854 8磨边费综合m 6.11818 9双锥反转出料混凝土搅拌机台班0.1015123.45 10灰浆搅拌机台班0.291658.57 11木工圆锯机台班0.10525.38 12混凝土振捣器台班0.081717.56主要材料价格表单位工程名称:*酒店标间第 1 页共 1 页序号编码材料名称规格型号单位数量单价(元)备注10141061铜丝kg 1.866389.2820307343金属膨胀螺栓M8×80套206.51910.8830401031水泥42.5kg907.33960.4840403043黄砂(净砂)综合t 2.346362.550503001杉板枋材m30.0613206260503101杉木枋30×40m30.246206270505021九夹板m238.14153580509021细木工板2440×1220×15m246.243234.4890509031细木工板2440×1220×18m221.30850100801011石膏板9m241.39899.26110831131轻型龙骨U50m238.997415120947011单开执手锁把2150131001191@260*30线条m 2.724235141111341乳胶漆kg15.915312.7151111943聚醋酸乙烯乳液kg25.7118 5.34161157191自粘型防水卷材m234.91821317BCCL6@1透光板m20.179950018BCCL7浴缸台座材料费元150019BCCL8电工KBG增加费材料费元38.4720 20DWCL001单位材料元3985.0161主材及暂定材料价格表单位(专业)工程名称:*酒店标间第 1 页共 1 页序号材料名称规格单位数量单价(元)1黑色烤漆铝板压条m20.9085280*80木质线条m 4.73823墙纸m238.2914成品板m20.39185成品更衣镜包括压条m2 2.30826成品窗套m 2.01837毯cp-02选样(含压条配件)m224.76478st-01大理石m224.5319窗台大理石m20.479610st-07大理石m28.468811st-09槽面大理石m20.895512st-09大理石踢脚线m20.456313st-01大理石m20.290314st-02大理石m20.430315st-09大理石m20.202516st-11大理石m2 1.277617轻便门m2 5.052518硬包包括金属压条成品定制m27.2419tm-02家具板开槽成品定制m213.3420成品装饰门 860*240扇121成品装饰门 1000*2400扇1单位及专业工程名称:*酒店标间第 1 页共 5 页序号编码名称计量单位数量综合单价(元)合计(元)人工费材料费机械费主材费利润利润率%成本单价小计A.8门窗工程1010801002001木质门带套樘1107.31232.30.0674.7322339.67414.4414.4 13-122A木工板门套基层,宽度按200mm m 5.6618.9614.540.017.372233.5140.88231.38 13-143A门窗五金安装门锁执手锁单开门把11503322150183183 13-33A装饰成品门扇1222010801002002木质门带套樘1109.97234.330.0675.7622344.36420.12420.12 13-122A木工板门套基层,宽度按200mm m 5.818.9614.540.017.372233.5140.88237.1 13-143A门窗五金安装门锁执手锁单开门把11503322150183183 13-33A装饰成品门扇1223010808001001木门窗套m 2.0222COCT-01成品窗套m 2.0183224010809004001石材窗台板m 1.9253.41 1.8915.9915.682271.2986.97166.9813-130A1:2水泥砂浆贴大理石窗台板,宽度按300mmm 1.918353.46 1.89813.942263.3577.29148.27 15-89A石材磨边综合m 1.91838 1.762289.7618.72 5010810002001木窗帘盒m 3.4357.2720.90.0117.22278.1895.38327.15 12-44A吊顶石膏板增加层m20.68527.4412.68.812240.0448.8533.46 13-133A木工板窗帘盒,宽度按400mm m 3.42551.8618.410.0115.462270.2885.74293.66A.9屋面及防水工程6010903001001墙面卷材防水m224.181516.29 6.262031.2937.55907.96 B-QFS01墙面防水卷材m224.181516.29 6.262031.2937.55907.96 7010904001001楼(地)面卷材防水m2 6.451516.29 6.262031.2937.55242.2单位及专业工程名称:*酒店标间第 2 页共 5 页序号编码名称计量单位数量综合单价(元)合计(元)人工费材料费机械费主材费利润利润率%成本单价小计B-DFS01地面防水卷材m2 6.451516.29 6.262031.2937.55242.2A.11楼地面装饰工程8011102001001石材楼地面m28.4777.9912.740.6620.112291.39111.5944.41 10-16A1:2水泥砂浆贴大理石m28.468839 6.460.4810.112245.9456.05474.68 10-1A20mm1:3水泥砂浆找平层m28.468815 5.590.18 4.572220.7725.34214.6 10-40A石材面层打蜡m28.4688240.69 5.432224.6930.12255.08 9011102001002石材楼地面m20.977.612.680.6620.012290.94110.9599.86 10-16A1:2水泥砂浆贴大理石m20.895539 6.460.4810.112245.9456.0550.19 10-1A20mm1:3水泥砂浆找平层m20.895515 5.590.18 4.572220.7725.3422.69 10-40A石材面层打蜡m20.8955240.69 5.432224.6930.1226.97 10011104001001地毯楼地面m224.762110.290.567.012231.8538.86962.17 10-49A地毯(包括扣条,胶水)m224.76472210-7A40mm细石混凝土找平层m224.76472110.290.567.012231.8538.86962.36 11011105002001石材踢脚线m 2.2824.020.687.182232.6239.890.7410-64A大理石踢脚线,高度100mm,1:2水泥砂浆结合层m 2.2815240.6 5.412224.630.0168.47 15-89A石材磨边综合m 2.28158 1.762289.7622.27 12011108001001石材零星项目m 6.7320.70.99 4.772221.6926.46178.08 10-22A1:2水泥砂浆贴大理石嵌边m 5.8051724 1.15 5.532225.1530.68178.1 13011108001002石材零星项目m20.4292.6414.670.423.722107.71131.4155.19 10-128A1:2水泥砂浆贴大理石门槛(按面积)m20.4178548.450.2213.792262.6776.4631.94 10-40A石材面层打蜡m20.42240.69 5.432224.6930.1212.65单位及专业工程名称:*酒店标间第 3 页共 5 页序号编码名称计量单位数量综合单价(元)合计(元)人工费材料费机械费主材费利润利润率%成本单价小计10-1A20mm1:3水泥砂浆找平层m20.417815 5.590.18 4.572220.7725.3410.59 14011108001003石材零星项目m 4.0560 1.1513.452261.1574.6302.13 10-22A1:2水泥砂浆贴大理石嵌边m 4.0560 1.1513.452261.1574.6302.13A.12墙、柱面装饰与隔断、幕墙工程15011204001001石材墙面m224.0511422.230.5530.0922136.78166.874013.22 10-40A石材面层打蜡m224.05240.69 5.432224.6930.12724.39 11-44A墙面1:2水泥砂浆湿挂大理石m224.059021.540.5524.6622112.09136.753288.84 16011207001001墙面装饰板m213.3430.860.270.0420.042291.11111.151482.74 11-113A墙面木工板基层m213.3430.860.270.0420.042291.11111.151482.74 11-116A墙面木工板基层上贴装饰板m225.20.63 5.682225.8331.5111-117A墙面木工板基层上贴护墙板(厂家外包)m213.342217011207001002墙面装饰板m27.2430.860.270.0420.042291.11111.15804.73 11-113A墙面木工板基层m27.2430.860.270.0420.042291.11111.15804.73 11-128A墙面木工板基层上贴软包m27.242218011207001004墙面装饰板m2 2.254.16103.670.0434.7322157.87192.6423.72 11-113A墙面木工板基层m2 2.198330.860.270.0420.042291.11111.15244.34 11-136A墙面木工板基层上贴玻璃m2 2.198323.443.4814.712266.8881.59179.36 19011408001002墙纸裱糊m234.8114 2.43 3.612216.4320.04697.59 14-182A刮腻子贴墙纸m234.8114 2.43 3.612216.4320.04697.59A.13天棚工程20011302001001吊顶天棚m236.7958.2471.128.4522129.34157.795805.09单位及专业工程名称:*酒店标间第 4 页共 5 页序号编码名称计量单位数量综合单价(元)合计(元)人工费材料费机械费主材费利润利润率%成本单价小计12-18A天棚U50轻钢龙骨m236.791420.947.692234.9442.631568.36 12-32A木工板吊顶(钉在轻钢龙骨上)m236.7916.837.5611.962254.3666.322439.91 12-44A吊顶石膏板增加层m236.7927.4412.68.812240.0448.851797.19 21011304001001灯带(槽)m9.3531.5721.880.0211.762253.4765.23609.9 12-58A木工板灯槽m9.352820.240.0210.622248.2658.88550.53 12-44A吊顶石膏板增加层m2 1.215527.4412.68.812240.0448.8559.38 22011407002001天棚喷刷涂料m236.7942.767.711.12250.4661.562264.79 14-115A满批腻子增加一遍m236.7910.530.68 2.472211.2113.68503.29 14-155A工程乳胶漆二底一面m236.7922.4 5.18 6.072227.5833.651237.98 14-156A乳胶漆增加一遍m236.799.83 1.84 2.572211.6714.24523.89A.15其他装饰工程23011501008001木壁柜m2 5.05336.17288.80.25137.5522625.22762.773851.99 13-43A铝合金推拉门m2 5.05252215-14A衣柜木工板基层m2 5.0525336288.660.25137.4822624.91762.393851.98 24011502001001金属装饰线m19.738.40.1 1.87228.510.37204.6 15-60A不锈钢装饰条m19.7258.40.1 1.87228.510.37204.55 25011502002001木质装饰线m 4.478.40.5 1.96228.910.8648.54 15-66A实木线条m 4.478.40.5 1.96228.910.8648.54 26011304001002灯带(槽)m 2.5736.492.840.0228.4422129.26157.7405.29 12-58A木工板灯槽m 2.572820.240.0210.622248.2658.88151.32 TGB-01透光板m20.179950011022500610109.74单位及专业工程名称:*酒店标间第 5 页共 5 页序号编码名称计量单位数量综合单价(元)合计(元)人工费材料费机械费主材费利润利润率%成本单价小计15-66A实木线条m 2.578.437.610.12224656.12144.23 27011505001001洗漱台m20.85334.56128.750.18101.9722463.49565.46480.64 15-17A平板柜门m20.6112139.330.2555.3522251.58306.93184.16 15-47A大理石洗漱台m20.851725530.3462.7722285.34348.11296.49 28b001浴缸台座制作项150011022500610610 TZ-001浴缸台座项150011022500610610A.17措施项目29011701001001综合脚手架m238.47153201518692.46 ZHJSJ-01综合脚手架m238.468153201518692.42 30z001电工工资及材料m238.47166517.82228198.823801.61 DG-01电工工资及材料m238.468164513.42226174.422862.79 DG-02电工KBG增加费m238.4720 4.4222024.4938.67 31z002水工工资及材料间1700160041418230027142714 SG-01水工工资及材料间1700160041418230027142714 32z003材料搬运清理费m238.47192 4.62222125.62985.6 CDQJ-01场地清洁费m238.46820.44222 2.4493.86 CLBY-01材料搬运费m238.4715 3.3221518.3704 CPBH-01成品保护费m238.46840.88224 4.88187.72合计合计35007.9。