大堂及電梯廳裝飾安裝結(jié)算樣板

裝飾工程結(jié)算書,,,,,,,,,,,,,,,,

工程名稱：廣州增城譽(yù)山國(guó)際三區(qū)二期70#、71#樓D戶型首層大堂及電梯廳、標(biāo)準(zhǔn)層電梯廳、地下層電梯廳裝飾工程(大貨),,,,,,,,,,,,,,,,

序號(hào),項(xiàng)目名稱,單位,數(shù)量,核,數(shù)量（計(jì)算式）,綜合單價(jià),主材單價(jià),其中人工輔材單價(jià),名稱型號(hào)規(guī)格,其中甲控乙購(gòu)（主材材料100%及損耗3%采保費(fèi)5%）,,,金額,作法說明,,

,,,,,,,,,,甲控乙供材料單價(jià),費(fèi)率,材料及損耗、采保費(fèi),,,,

一,地下室大堂,,,,,,,,,,,,,,,

,天花工程,,,,,,,,,,,,,,,

1,天花吊頂,㎡,36.66,36.66,2.41*6.71+0.55*2.97+0.75*0.56+2.86*6.6-0.3*0.59-0.89*0.3,115.00,,,50型輕鋼龍骨，雙層6厘松本纖維板,,,-,"4,215.51",50型輕鋼龍骨，雙層6厘松本纖維板，開燈孔、檢查口,,

2,刮灰刷乳膠漆PT-01,㎡,36.66,36.66,2.41*6.71+0.55*2.97+0.75*0.56+2.86*6.6-0.3*0.59-0.89*0.3,20.76,,,"立邦內(nèi)墻抗堿底漆LD-400,高級(jí)內(nèi)墻面漆LY-300",,,-,760.99,環(huán)保纖維素108膠水、碳酸鈣粉三遍底灰，打磨刷立邦漆三遍,,

,地面工程,,,,,,,,,,,-,-,,,

1,地面磚鋪設(shè),㎡,38.40,37.32,2.41*6.71+0.55*2.97+0.75*0.56+2.86*6.6-0.3*0.59-0.89*0.3+0.9*0.9*2+0.13*0.98,48.00,,,凱圖TB6008LT(主材批價(jià)：70.6元/㎡),70.60,108%,"2,845.88","1,791.55","地面，H≤50內(nèi)找平,標(biāo)號(hào)425#水泥鋪貼",,

,墻身工程,,,,,,,,,,,-,-,,,

1,墻身PT-02啞光乳膠漆,㎡,78.20,78.20,（0.59+2.93+0.76+0.56+1.08+0.13*2+0.95+0.55+1+0.3+0.9+3.78+0.56+0.3+0.6+1.72+0.65+1.16+9.56+0.16*2+2.73+1.25）*2.38+（0.38*0.98+1.19*0.38）,20.76,,,"立邦內(nèi)墻抗堿底漆LD-400,高級(jí)內(nèi)墻面漆LY-300",,,-,"1,623.40",環(huán)保纖維素108膠水、碳酸鈣粉三遍底灰，打磨刷立邦漆三遍,,

2,100高瓷磚踢腳線,m,32.51,32.51,0.59+2.93+0.76+0.56+1.08+0.13*2+0.95+0.55+1+0.3+0.9+3.78+0.56+0.3+0.6+1.72+0.65+1.16+9.56+0.16*2+2.73+1.25,12.30,,,凱圖XDLC608(主材批價(jià)：100.7元/㎡),10.07,108%,353.57,399.87,"地面，H≤30內(nèi)找平,標(biāo)號(hào)425#水泥砂漿+108建筑膠鋪貼",,

3,電梯門套兩側(cè)邊及頂邊拉絲不銹鋼,㎡,2.29,2.29,0.215*（2.21*2+0.9）*2,347.43,257.43,90.00,1.2mm拉絲不銹鋼,,,-,794.78,玻璃膠粘貼,,

△,電梯門套兩側(cè)邊及頂邊拉絲不銹鋼基層木底板,㎡,2.29,2.29,0.215*（2.21*2+0.9）*2,90.00,,,3*4難然木方架面封12難燃厘夾板底,,,-,205.88,3*4難然木方架面封12難燃厘夾板底,,3.245

4,電梯門套瓷磚（人工）,個(gè),2.00,2.00,2.00,250.00,,,,,,-,500.00,,,

△,電梯門套瓷磚（材料、TL-01）,㎡,9.41,2.09,（（0.05+0.07+0.06）*2.38*2+1.05*（0.07+0.04）+0.9*（0.03+0.05））*2,,,,凱圖XDLC608(主材批價(jià)：100.7元/㎡),100.70,108%,227.15,-,"地面，H≤30內(nèi)找平,標(biāo)號(hào)425#水泥砂漿+108建筑膠鋪貼",,

5,電梯門頭灰鏡,㎡,0.31,0.31,0.17*0.9*2,138.15,108.15,30.00,6厘灰鏡G-02,,,-,42.27,玻璃膠粘貼,,

△,灰鏡磨邊,㎡,4.28,4.28,（0.17+0.9）*2*2,1.50,,,灰鏡磨邊,,,-,6.42,灰鏡磨邊,,

△,灰鏡基層木底板,㎡,0.31,0.31,0.17*0.9*2,90.00,,,3*4難然木方架面封12難燃厘夾板底,,,-,27.54,3*4難然木方架面封12難燃厘夾板底,,

,地下室大堂小計(jì)：,,,,,,,,,,,"3,426.59","10,368.22",,,

,共2棟地下室大堂,,,,,,,,,,,"6,853.19","20,736.45",,,

二,首層入戶大堂及電梯間,,,,,,,,,,,,,,,

,天花工程,,,,,,,,,,,,,,,

1,天花吊頂,㎡,32.08,16.22,4.09*3.73+0.2*2.84+0.97*0.2+2.02*0.71+2.24*6.51+0.5*0.1,115.00,,,50型輕鋼龍骨，6+6厘雙層埃特板,,,-,"1,865.54",50型輕鋼龍骨，雙層6厘松本纖維板，開燈孔、檢查口,,

1,天花吊頂,㎡,,15.86,,89.91,,,50型輕鋼龍骨，8厘雙層埃特板,,,-,"1,426.17",50型輕鋼龍骨，雙層6厘松本纖維板，開燈孔、檢查口,,

2,刮灰刷乳膠漆PT-01,㎡,32.08,32.08,4.09*3.73+0.2*2.84+0.97*0.2+2.02*0.71+2.24*6.51+0.5*0.1,20.76,,,"立邦內(nèi)墻抗堿底漆LD-400,高級(jí)內(nèi)墻面漆LY-300",,,-,666.07,環(huán)保纖維素108膠水、碳酸鈣粉三遍底灰，打磨刷立邦漆三遍,,

3,天花燈槽,m,28.20,24.81,16.2+12,52.00,,,50系列輕鋼龍骨12厘難燃夾板+6厘埃特板制作連乳膠漆，展開面≤300mm,,,-,"1,290.12",50系列輕鋼龍骨12厘難燃夾板+6厘松本纖維板，環(huán)保纖維素108膠水、碳酸鈣粉三遍底灰，打磨刷立邦漆三遍,,

4,天花側(cè)板,㎡,8.46,7.68,（16.2+12）*0.3,135.00,,,50系列輕鋼龍骨12厘難燃夾板+6厘松本纖維板制作連乳膠漆,,,-,"1,037.21","50系列輕鋼龍骨12厘難燃夾板+6厘松本纖維板，108環(huán)保膠水、碳酸鈣粉三遍底灰，刷立邦漆底漆1遍,面漆2遍",,

,天花燈槽邊木線,m,26.60,24.01,11.2+15.4,20.37,,10.00,12厘難燃夾板制作，含乳膠漆,,,-,489.08,,,

,地面工程,,,,,,,,,,,-,-,,,

1,地面磚斜鋪設(shè)（TL-03),㎡,21.53,23.24,10.84+10.69,50.00,,,凱圖TB6008LT(主材批價(jià)：70.6元/㎡),70.60,108%,"1,771.82","1,161.88","地面，H≤50內(nèi)找平,標(biāo)號(hào)426#水泥鋪貼",,

2,地面磚波打線鋪設(shè)（TL-01),㎡,6.82,4.71,3.92*3.59+2.12*0.71+6.51*2.24+0.5*0.1-（10.84+10.69）-2.32+（1.85-0.71）*0.4,50.00,6.02,,凱圖XDLC608(主材批價(jià)：100.7元/㎡),100.70,108%,512.42,235.58,"地面，H≤50內(nèi)找平,標(biāo)號(hào)426#水泥鋪貼",,

3,地面磚75mm波打線鋪設(shè)（TL-06),㎡,2.32,2.26,（17.18+13.69）*0.075,50.00,,,凱圖XDLC609(主材批價(jià)：95.9元/㎡),95.90,108%,234.19,113.06,"地面，H≤50內(nèi)找平,標(biāo)號(hào)426#水泥鋪貼",,

4,大門及電梯門門檻石鋪設(shè)（ST-03),㎡,0.85,0.75,1.4*0.22+0.91*0.3*2,114.00,,,金花米黃ST-3,450.00,108%,363.53,85.27,地面，H≤50內(nèi)找平，用大理石膠粘粉+DL添加劑(白色)鋪貼，石材規(guī)格現(xiàn)場(chǎng)確定，不能在現(xiàn)場(chǎng)開切、打磨,,

5,石材晶面處理,㎡,0.85,0.75,1.4*0.22+0.91*0.3*2,60.00,,,,,,-,44.88,打磨、拋光,,

,墻面工程,,,,,,,,,,,-,-,,,

1,墻面貼磚（TL-02),㎡,66.56,66.46,（2.75+0.2+1.19+0.2*2+0.44+1.1+0.1+2.63+1.08+0.49+2.24+4.81+0.71）*3.81-2.7*2.22-（0.6*1.8*3-0.8*0.91）+（2.12+1.82+1.27+1.35）*（0.22+0.09+2.2*0.08*2）+（0.23+0.2）*（0.93+2.83）,51.00,,,凱圖L6E04(主材批價(jià)：71元/㎡),71.00,108%,"5,096.42","3,389.64","地面，H≤30內(nèi)找平,標(biāo)號(hào)425#水泥砂漿+108建筑膠鋪貼",,

2,電梯門套貼石,㎡,6.74,6.74,（（0.14+0.04）*3.81*2+0.26*2.2*2+1.01*（0.41+0.09）+0.15*0.09*2+0.15*1.01+0.14*1.21）*2,107.00,,,黑色圣羅蘭ST-01(主材批價(jià)：250元/㎡),250.00,108%,"1,818.99",720.86,用大理石膠粘粉+DL添加劑(白色)鋪貼，石材規(guī)格現(xiàn)場(chǎng)確定，不能在現(xiàn)場(chǎng)開切、打磨,,

3,電梯門頭灰鏡,㎡,2.39,2.39,1.33*0.9*2,138.15,100.00,30.00,6厘灰鏡G-02,,,-,330.73,玻璃膠粘貼,,

△,灰鏡磨邊,m,62.40,62.40,（0.3+0.3）*2*26*2,1.50,,,灰鏡磨邊,,,-,93.60,灰鏡磨邊,,

△,灰鏡基層木底板,㎡,2.39,2.39,1.33*0.9*2,90.00,,,3*4難然木方架面封12難燃厘夾板底,,,-,215.46,3*4難然木方架面封12難燃厘夾板底,,

4,灰鏡邊6*6灰鋼條框架邊,m,8.92,8.92,（1.33+0.9）*2*2,40.80,,,6*6灰鋼條,,,-,363.94,玻璃膠粘貼,,

5,管井暗門30*30方通骨架焊接（1800*600）,套,1.00,1.00,1.00,352.01,,,30*30鍍鋅方通滿焊，焊點(diǎn)防銹處理,,,-,352.01,,,

△,消防暗門30*30方通骨架焊接（900*800）,套,1.00,1.00,1.00,312.01,,,30*30鍍鋅方通滿焊，焊點(diǎn)防銹處理,,,-,312.01,,,

增加,墻面干掛磚,㎡,3.97,3.97,1.8*0.6*3+0.8*0.91,50.00,,,凱圖L6E04(主材批價(jià)：71元/㎡),71.00,108%,304.27,198.40,磚鋪貼,,

7,管井暗門30*30方通骨架焊接（1800*600）,套,2.00,2.00,2.00,352.01,,,30*30鍍鋅方通滿焊，焊點(diǎn)防銹處理,,,-,704.02,,,

8,入樓梯間門門套貼石,㎡,1.33,1.33,1.33,107.00,,,黑色圣羅蘭ST-01,250.00,108%,359.59,142.50,用大理石膠粘粉+DL添加劑(白色)鋪貼，石材規(guī)格現(xiàn)場(chǎng)確定，不能在現(xiàn)場(chǎng)開切、打磨,,

9,兩門門中間灰鏡,㎡,0.78,0.78,0.38*2.05,138.15,100.00,30.00,6厘灰鏡G-02,,,-,107.62,玻璃膠粘貼,,

△,灰鏡磨邊,m,4.86,4.86,（0.38+2.05）*2,1.50,,,灰鏡磨邊,,,-,7.29,灰鏡磨邊,,

△,灰鏡1.2mm鏡面不銹鋼收邊（20+6+20）,m,4.86,4.86,（0.38+2.05）*2,25.65,15.65,10.00,MT-03;1.2mm鏡面不銹鋼,,,-,124.66,,,

10,灰鏡基層木底板,㎡,0.78,0.78,0.38*2.05,90.00,,,3*4難然木方架面封12難燃厘夾板底,,,-,70.11,9厘板貼斑馬紋飾面板,,

11,對(duì)講機(jī)座制作,㎡,1.15,0.00,0.2*0.45+（0.71+0.9）*0.2+0.41*0.9*2,107.00,,,ST-05啡網(wǎng),380,108%,-,-,,,

12,夾板底架,㎡,1.15,0.00,0.2*0.45+（0.71+0.9）*0.2+0.41*0.9*2,90.00,,,"12mm難燃夾板底,木龍骨架",,,-,-,"12mm難燃夾板底,木龍骨架",,

13,對(duì)講基座角鐵支架,項(xiàng),1.00,0.00,1.00,62.35,,,30mm*30mm*3mm鍍鋅角鐵,,,-,-,,,

,首層入戶大堂及電梯間小計(jì)：,,,,,,,,,,,"10,461.22","15,547.71",,,

,共2棟首層入戶大堂及電梯間小計(jì)：,,,,,,,,,,,"20,922.45","31,095.41",,,

二,標(biāo)準(zhǔn)層電梯間,,,,,,,,,,,,,,,

,天花工程,,,,,,,,,,,,,,,

1,天花吊頂,㎡,9.92,9.92,2.2*4.51,115.00,,,50型輕鋼龍骨，雙層松本纖維板,,,-,"1,141.03",50型輕鋼龍骨，雙層6厘松本纖維板，開燈孔、檢查口,,

2,刮灰刷乳膠漆PT-A1,㎡,9.92,9.92,2.2*4.51,19.85,,,"立邦內(nèi)墻抗堿底漆LD-400,高級(jí)內(nèi)墻面漆LY-300",,,-,196.95,環(huán)保纖維素108膠水、碳酸鈣粉三遍底灰，打磨刷立邦漆三遍,,

3,天花側(cè)板,㎡,2.36,2.36,(2.2-0.4+4.51-0.4)*2*0.2,135.00,,,50系列輕鋼龍骨12厘難燃夾板+6厘埃特板制作連乳膠漆，展開面≤300mm,,,-,319.14,50系列輕鋼龍骨12厘難燃夾板+6厘松本纖維板，環(huán)保纖維素108膠水、碳酸鈣粉三遍底灰，打磨刷立邦漆三遍,,

,地面工程,,,,,,,,,,,-,-,,,

1,地面磚斜鋪設(shè)（TL-03),㎡,6.67,6.67,(4.51-0.27*2-0.08*2)*(2.2-0.17*2-0.08*2)+0.96*0.2,50.00,,,凱圖TB6008LT(主材批價(jià)：70.6元/㎡),70.60,108%,508.50,333.45,"地面,H≤50內(nèi)找平,標(biāo)號(hào)426#水泥鋪貼",,

2,地面磚波打線鋪設(shè)（TL-01),㎡,2.72,2.72,4.51*0.17*2+2.2*0.27*2,50.00,,,凱圖XDLC608(主材批價(jià)：100.7元/㎡),100.70,108%,295.97,136.07,"地面,H≤50內(nèi)找平,標(biāo)號(hào)426#水泥鋪貼",,

3,地面磚75mm波打線鋪設(shè)（TL-06),㎡,0.89,0.89,(3.97+1.86)*2*0.075+0.075*0.075*2,50.00,,,凱圖XDLC609(主材批價(jià)：95.9元/㎡),95.90,108%,91.74,44.29,"地面,H≤50內(nèi)找平,標(biāo)號(hào)426#水泥鋪貼",,

4,電梯門檻石鋪設(shè),㎡,0.55,0.55,0.91*0.3*2,114.00,,,金花米黃ST-03,450.00,108%,265.36,62.24,地面，H≤50內(nèi)找平，用大理石膠粘粉+DL添加劑(白色)鋪貼，石材規(guī)格現(xiàn)場(chǎng)確定，不能在現(xiàn)場(chǎng)開切、打磨,,

5,石材晶面處理,㎡,0.55,0.55,0.91*0.3*2,60.00,,,,,,-,32.76,打磨、拋光,,

,墻面工程,,,,,,,,,,,-,-,,,

1,墻面貼磚(TL-03),㎡,21.68,16.27,(4.51+2.2)*2*2.4-0.96*2+(0.96+2*2)*0.14-2.3*1.1*2-1.06*2.4*2-0.55*1.45-(1.77*0.6+0.68*0.89+0.6*1.78+0.58*1.78),51.00,,,凱圖TB6008LT(主材批價(jià)：70.6元/㎡),70.60,108%,"1,240.50",829.73,"地面，H≤30內(nèi)找平,標(biāo)號(hào)425#水泥砂漿+108建筑膠鋪貼",,

2,拋光磚地腳線（TL-01),m,8.42,8.83,(4.51+2.2)*2-0.96+0.14*2-1.1*2-1.06*2,12.30,,,凱圖XDLC608(主材批價(jià)：100.7元/㎡),10.07,108%,96.04,108.62,"地面，H≤30內(nèi)找平,標(biāo)號(hào)425#水泥砂漿+108建筑膠鋪貼",,

3,電梯門套兩側(cè)邊及頂邊拉絲不銹鋼,㎡,2.76,2.76,(0.26*(2.2*2+0.9))*2,347.43,257.43,90.00,1.2mm拉絲不銹鋼,,,-,957.52,,,

4,電梯門套兩側(cè)邊及頂邊拉絲不銹鋼基層木底板,㎡,2.76,2.76,(0.26*(2.2*2+0.9))*2,90.00,,,3*4難然木方架面封12難燃厘夾板底,,,-,248.04,3*4難然木方架面封12難燃厘夾板底,,

5,電梯門套貼瓷磚（人工）,個(gè),2.00,2.00,2.00,250.00,,,,,,-,500.00,,,

6,電梯門套瓷磚（材料、TL-01）,㎡,1.98,1.98,((0.04+0.07+0.06)*2.48*2+1.06*0.07+0.04*2*0.9)*2,,,,凱圖XDLC608(主材批價(jià)：100.7元/㎡),100.70,108%,215.21,-,"地面，H≤30內(nèi)找平,標(biāo)號(hào)425#水泥砂漿+108建筑膠鋪貼",,

7,電梯門頭灰鏡,㎡,0.31,0.31,(0.17*0.9)*2,138.15,100.00,30.00,6厘灰鏡G-02,,,-,42.27,玻璃膠粘貼,,

8,灰鏡磨邊,m,0.61,4.28,(0.17*0.9)*2*2,1.50,,,灰鏡磨邊,,,-,6.42,灰鏡磨邊,,

9,灰鏡基層木底板,㎡,0.31,0.31,(0.17*0.9)*2,90.00,,,3*4難然木方架面封12難燃厘夾板底,,,-,27.54,3*4難然木方架面封12難燃厘夾板底,,

10,管井暗門30*30方通骨架焊接（1770*600）,套,1.00,1.00,1.00,352.01,,,30*30鍍鋅方通滿焊，焊點(diǎn)防銹處理,,,-,352.01,,,

,C立面,,,,,,,,,,,-,-,,,

3,管井暗門30*30方通骨架焊接（1780*580）,套,1.00,1.00,1.00,352.01,,,30*30鍍鋅方通滿焊，焊點(diǎn)防銹處理,,,-,352.01,,,

4,管井暗門30*30方通骨架焊接（1780*600）,套,1.00,1.00,1.00,312.01,,,30*30鍍鋅方通滿焊，焊點(diǎn)防銹處理,,,-,312.01,,,

△,消防暗門30*30方通骨架焊接（680*890）,套,1.00,1.00,1.00,312.01,,,30*30鍍鋅方通滿焊，焊點(diǎn)防銹處理,,,-,312.01,,,

增加,墻面干掛磚,㎡,3.77,3.77,1.77*0.6+0.68*0.89+0.6*1.78+0.58*1.78,50.00,,,凱圖TB6008LT(主材批價(jià)：70.6元/㎡),70.60,108%,287.27,188.38,磚鋪貼,,

,標(biāo)準(zhǔn)層電梯間小計(jì)：,,,,,,,,,,,"3,000.59","6,502.50",,,

,共2棟30層標(biāo)準(zhǔn)層合計(jì),,,,,,,,,,-,"180,035.15","390,150.07",,,

,其他工程小計(jì),,,,,,,,,,,,,,,

五,簽證部分,,,,,,,,,,,,,,,

,簽證01《指令號(hào)：2012-10-22》,,,,,,,,,,,,,,,

1,電梯轎廂（共4個(gè)）里天花、地面、四周及電梯門套封9mm夾板做成品保護(hù),㎡,74.48,63.28,,42.47,,,,,,,"2,687.28",,,

,簽證02《指令號(hào)：2012-10-26》,,,,,,,,,,,,-,,,

1,"首層大堂玻璃幕墻外側(cè)面封板,木龍骨架,9厘夾板底",㎡,32.51,21.84,,52.47,,,,,,,"1,145.87",,,

2,首層大堂玻璃幕墻外側(cè)面封板刷白色乳膠漆,㎡,32.51,21.84,,20.76,,,,,,,453.40,,,

,簽證03《指令號(hào)：2012-10-26》,,,,,,,,,,,,-,,,

,電梯前室（共62層）地面用彩條布保護(hù),㎡,662.39,443.35,,3.50,,,,,,,"1,551.74",,,

,電梯門套封夾板保護(hù)9mm夾板做成品保護(hù),㎡,262.33,47.48,,42.47,,,,,,,"2,016.31",,,

,消防箱中間貼消防栓標(biāo)志材料費(fèi),張,62.00,62.00,,12.00,,,,,,,744.00,,,

,消防箱中間貼消防栓標(biāo)志人工費(fèi),工,4.00,0.00,,0.00,,,,,,,-,,,

,簽證04《指令號(hào)：2012-11-1》,,,,,,,,,,,,-,,,

,消防報(bào)警按鈕盒未裝，將已貼墻磚打掉,㎡,0.84,0.84,,51.00,,,,71,108%,64.41,42.84,費(fèi)用由穗港負(fù)責(zé),,

,4、5、30、31樓由于韻宅木門廠搬運(yùn)木門將墻磚撞破,㎡,0.12,0.12,,51.00,,,,71,108%,9.20,6.12,費(fèi)用由韻宅木門負(fù)責(zé),,

,簽證05《指令號(hào)：2012-11-13》,,,,,,,,,,,,-,,,

,首層大堂鋁合金基座原設(shè)計(jì)高度200mm所用墻磚,㎡,21.60,11.64,,0.00,,,,71,108%,892.56,-,費(fèi)用由華僑鋁窗負(fù)責(zé),,

,簽證06《指令號(hào)：2012-11-21》,,,,,,,,,,,,-,,,

,1、 70、71棟1~3、30、31層消防箱背面封板、扇灰、乳膠漆,個(gè),10.00,,,300.00,,,,,,,-