住宅樓裝飾安裝工程結(jié)算書

附表3,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

長沙恒大名都首期西區(qū)首層住戶大堂及電梯前室裝修工程結(jié)算清單,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

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

序號,工程項目,單位,工程量,,,,,,,"基價

②＝③+⑤+③x④",其中,,,各戶型造價,,,,,,,備注,甲供材料價,,,,,,,甲供材料總價,,,,,,

,,,5#,6#,7#,15#,16#,17#,18#,,主材基價,材料總損耗率%,其它費,5#,6#,7#,15#,16#,17#,18#,,5#大堂,6#大堂,7#大堂,15#大堂,16#大堂,17#大堂,18#大堂,5#大堂,6#大堂,7#大堂,15#大堂,16#大堂,17#大堂,18#大堂

,,,a,b,c,d,e,f,g,,③,④,⑤,A=a*②,B=b*②,C=c*②,D=d*②,E=e*②,F=f*②,G=g*②,,,,,,,,,,,,,,,

,首層住戶大堂及電梯間裝修,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

一,天花工程,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1,輕鋼龍骨9mm厚防潮石膏板平天花,㎡,0.00,4.63,0.00,0.00,0.00,3.59,4.49,80.00,20.00,10.00,58.00,0.00,370.56,0.00,0.00,0.00,287.50,359.22,,,,,,,,,,,,,,,

2,輕鋼龍骨8mm厚硅鈣板造型天花（投影面積）,㎡,20.85,24.47,23.04,30.90,30.90,22.56,21.57,82.70,15.00,10.00,66.20,1724.30,2023.90,1905.74,2555.43,2555.43,1865.56,1784.21,,,,,,,,,,,,,,,

3,過廳輕鋼龍骨9mm厚防潮石膏板跌一級造型天花（投影面積）,㎡,12.52,8.01,12.55,0.00,0.00,13.01,10.19,88.20,20.00,10.00,66.20,1103.84,706.16,1106.93,0.00,0.00,1147.75,898.43,,,,,,,,,,,,,,,

4,大堂輕鋼龍骨9mm厚防潮石膏板跌二級造型天花四周帶燈槽（投影面積）,㎡,39.42,40.17,39.77,35.70,35.70,33.27,33.08,134.00,20.00,10.00,112.00,5281.74,5383.32,5329.39,4783.80,4783.80,4458.72,4433.19,,,,,,,,,,,,,,,

5,電梯廳輕鋼龍骨9mm厚防潮石膏板跌一級造型天花四周帶燈槽（投影面積）,㎡,11.00,11.50,11.43,22.60,22.60,13.70,13.52,118.20,20.00,10.00,96.20,1300.15,1358.97,1351.32,2671.84,2671.84,1619.58,1598.06,,,,,,,,,,,,,,,

6,天花扇灰油白色乳膠漆嘉寶莉AT1000底漆AT3100面漆（一底兩面，其他費不管多少遍均不調(diào)整）,㎡,65.92,65.43,68.69,70.96,70.96,66.57,68.16,20.31,2.51,,17.80,1339.13,1329.00,1395.23,1441.51,1441.51,1352.19,1384.59,按展開面積，主材甲方代供代扣代付,165.67,164.42,172.61,178.33,178.33,167.28,171.29,1339.13,1329.00,1395.23,1441.51,1441.51,1352.19,1384.59

7,金色墻紙(含膩子層，塑油)歐雅864107,㎡,17.86,23.36,18.11,18.24,18.24,19.57,14.69,29.16,8.42,10.00,19.90,520.72,681.11,528.17,531.91,531.91,570.79,428.44,按展開面積，主材甲方代供代扣代付,165.38,216.33,167.75,168.94,168.94,181.29,136.07,520.72,681.11,528.17,531.91,531.91,570.79,428.44

8,50mm寬天花石膏平線（不含乳膠漆）,m,0.00,14.76,0.00,29.76,29.76,0.00,12.32,11.42,3.50,9.00,7.60,0.00,168.49,0.00,339.71,339.71,0.00,140.63,,,,,,,,,,,,,,,

9,100mm高天花石膏飾線（不含乳膠漆）,m,35.64,36.02,36.12,17.64,17.64,33.04,34.25,12.46,4.00,9.00,8.10,444.07,448.81,450.06,219.79,219.79,411.68,426.71,,,,,,,,,,,,,,,

10,150mm高天花石膏飾線（不含乳膠漆）,m,0.00,0.00,0.00,16.52,16.52,0.00,15.12,12.46,4.00,9.00,8.10,0.00,0.00,0.00,205.84,205.84,0.00,188.40,,,,,,,,,,,,,,,

11,100+68mm寬L型天花石膏飾線（不含乳膠漆）,m,40.00,40.28,40.28,55.40,55.40,35.89,18.32,27.10,10.00,9.00,16.20,1084.00,1091.59,1091.53,1501.34,1501.34,972.51,496.47,,,,,,,,,,,,,,,

一,[小計]：,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

二,地面工程,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1,大堂、電梯間、過廳地面鋪600×600mm拋光磚CT-02（薩米特SW396002）,㎡,21.46,20.11,20.29,17.76,17.76,22.00,24.43,111.00,68.00,10.00,36.20,2382.50,2231.97,2251.72,1971.79,1971.79,2442.53,2711.83,主材甲方代供代扣代付，不含斜鋪部分,1605.51,1504.06,1517.38,1328.74,1328.74,1645.96,1827.43,2382.50,2231.97,2251.72,1971.79,1971.79,2442.53,2711.83

2,門廳地面鋪600×600mm荔枝面黃銹石ST-04連磨邊,㎡,30.11,31.46,31.67,38.34,38.34,30.22,27.05,143.10,90.00,2.00,51.30,4309.04,4501.94,4531.83,5486.74,5486.74,4325.08,3870.96,,,,,,,,,,,,,,,

3,大堂及電梯間地面斜鋪600×600mm拋光磚CT-01(薩米特SW666002),㎡,33.07,34.64,34.82,32.32,32.32,29.58,23.97,114.09,72.79,7.00,36.20,3772.25,3951.83,3972.62,3687.29,3687.29,3374.67,2734.90,主材甲方代供代扣代付,2575.29,2697.89,2712.08,2517.29,2517.29,2303.86,1867.10,3772.25,3951.83,3972.62,3687.29,3687.29,3374.67,2734.90

4,大堂地面深啡網(wǎng)波打線（200mm）,m,21.64,22.52,22.52,20.92,20.92,20.00,19.26,100.52,84.00,3.00,14.00,2175.25,2263.71,2263.71,2102.88,2102.88,2010.40,1936.02,,,,,,,,,,,,,,,

5,大堂地面淺啡網(wǎng)波打線（80mm）,m,20.04,20.92,20.92,19.32,19.32,18.40,17.66,48.00,40.00,3.00,6.80,961.92,1004.16,1004.16,927.36,927.36,883.20,847.68,,,,,,,,,,,,,,,

6,電梯間地面深啡網(wǎng)波打線（100mm）,m,11.64,11.62,11.66,18.24,18.24,12.46,11.82,51.26,42.00,3.00,8.00,596.67,595.64,597.69,934.98,934.98,638.70,605.89,,,,,,,,,,,,,,,

7,電梯間地面淺啡網(wǎng)波打線（50mm）,m,10.84,10.82,10.86,17.44,17.44,11.66,11.02,23.50,16.80,3.00,6.20,254.78,254.31,255.25,409.91,409.91,274.06,259.01,,,,,,,,,,,,,,,

8,大堂及電梯間80×80mm深啡網(wǎng)鑲嵌鋪貼,件,63.00,67.00,66.00,69.00,69.00,56.00,46.00,8.08,4.00,2.00,4.00,509.04,541.36,533.28,557.52,557.52,452.48,371.68,,,,,,,,,,,,,,,

9,20厚皇室啡門檻石雙邊磨邊（入戶門）,㎡,0.00,0.00,0.00,0.72,0.72,0.72,0.72,735.90,530.00,3.00,190.00,0.00,0.00,0.00,529.85,529.85,529.85,529.85,,,,,,,,,,,,,,,

10,20厚皇室啡門檻石單邊磨邊（電梯間、大門）,㎡,4.02,3.88,4.02,2.07,2.07,2.92,2.63,675.90,530.00,3.00,130.00,2715.90,2620.60,2715.90,1400.33,1400.33,1972.75,1778.70,,,,,,,,,,,,,,,

二,[小計]：,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

三,墻面工程,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1,灰沙磚砌磚墻,m3,2.03,0.80,2.03,1.46,2.64,2.03,0.80,440.00,440.00,,,893.20,352.00,893.20,642.40,1161.60,893.20,352.00,,,,,,,,,,,,,,,

2,水泥砂漿批蕩,㎡,16.91,8.89,16.91,12.16,22.00,16.91,9.78,13.50,13.50,,,228.29,120.02,228.29,164.16,297.00,228.29,132.03,,,,,,,,,,,,,,,

3,墻面250mm高夾板底石膏波浪造型板連白色乳膠漆,㎡,6.90,7.34,6.97,8.14,8.14,7.21,7.41,141.20,60.00,5.00,78.20,973.57,1036.41,983.46,1148.66,1148.66,1018.05,1046.65,,,,,,,,,,,,,,,

4,墻面貼50mm寬半圓線,m,27.58,29.36,27.86,32.54,32.54,28.84,29.65,11.27,3.40,8.00,7.60,310.88,330.95,314.04,366.79,366.79,325.08,334.21,,,,,,,,,,,,,,,

5,墻面鋪貼600×600mm米色拋光磚CT-02(含磨10mm雞嘴線、隱門面貼，薩米特SW396002),㎡,93.14,97.67,94.04,111.98,111.98,130.86,124.13,123.94,68.00,10.50,48.80,11543.75,12105.34,11655.79,13879.04,13879.04,16218.17,15384.52,主材甲方代供代扣代付,6998.52,7339.00,7066.45,8414.32,8414.32,9832.44,9327.04,11543.75,12105.34,11655.79,13879.04,13879.04,16218.17,15384.52

6,墻面400mm高造型深啡網(wǎng)石踢腳線(含石材磨邊、開槽),m,34.63,35.84,34.97,33.45,33.45,49.09,47.50,275.40,230.00,3.00,38.50,9537.10,9870.34,9630.74,9212.13,9212.13,13519.39,13081.50,,,,,,,,,,,,,,,

7,大堂入口兩側(cè)玻璃間墻下200mm寬深啡網(wǎng)石(含石材磨邊、開槽),㎡,0.40,0.40,0.40,0.92,0.92,1.21,0.41,447.06,388.00,2.00,51.30,180.61,178.82,180.61,411.47,411.47,541.84,184.19,,,,,,,,,,,,,,,

8,大堂入口12MM鋼化玻璃間墻(含磨邊，上、下部角鐵架固定),㎡,5.86,5.80,5.86,10.62,10.62,5.86,5.97,244.25,137.50,10.00,93.00,1430.82,1416.65,1430.82,2593.94,2593.94,1430.82,1459.15,,,,,,,,,,,,,,,

9,大堂門套埃及米黃石板（干掛）(含鋼骨架連掃防銹漆、基層，含石材磨邊),㎡,10.05,10.05,10.05,4.22,4.22,7.36,7.36,485.20,260.00,2.00,220.00,4873.83,4873.83,4873.83,2048.32,2048.32,3571.56,3571.56,,,,,,,,,,,,,,,

10,大堂門套150×60mm造型埃及米黃石飾線（干掛）,m,37.75,37.00,37.75,0.00,0.00,39.05,11.77,251.95,208.20,3.00,37.50,9510.96,9322.00,9510.96,0.00,0.00,9838.49,2965.40,,,,,,,,,,,,,,,

11,大堂門套30×30mm造型埃及米黃石飾線（干掛）(含石材磨邊),㎡,6.30,6.30,6.30,13.40,13.40,13.40,13.40,50.96,32.00,3.00,18.00,321.05,321.05,321.05,682.86,682.86,682.86,682.86,該項目不計取干掛費，因為鋼骨架材料及人工費已含在“大堂門套埃及米黃石板（干掛）(含鋼骨架連掃防銹漆、基層，含石材磨邊)”子目內(nèi)。,,,,,,,,,,,,,,

12,1.5mm厚鈦金不銹鋼邊框10mm鋼化玻璃雙開門,㎡,4.80,4.80,4.80,9.60,9.60,4.80,4.80,950.00,950.00,,,4560.00,4560.00,4560.00,9120.00,9120.00,4560.00,4560.00,,,,,,,,,,,,,,,

13,門廳鋼架造型門套埃及米黃石粘貼(含鋼骨架連掃防銹漆、基層，含石材磨邊),㎡,2.56,6.66,2.56,5.55,9.10,2.56,6.66,485.20,260.00,2.00,220.00,1242.11,3231.43,1242.11,2692.86,4415.32,1242.11,3231.43,,,,,,,,,,,,,,,

14,門廳柱面120×65mm造型埃及米黃石飾線(含石材磨邊)大樣D-01-f,m,0.00,0.00,0.00,3.80,3.80,0.00,2.78,229.00,193.20,3.00,30.00,0.00,0.00,0.00,870.18,870.18,0.00,636.61,,,,,,,,,,,,,,,

15,門廳柱面40mm寬半圓造型埃及米黃石飾線(含石材磨邊),m,0.00,0.00,0.00,7.60,7.60,0.00,5.56,60.23,41.00,3.00,18.00,0.00,0.00,0.00,457.75,457.75,0.00,334.88,,,,,,,,,,,,,,,

16,門廳柱面120*60mm寬造型埃及米黃石飾線(含石材磨邊)大樣D-01-m,m,0.00,0.00,0.00,3.80,3.80,0.00,2.78,194.80,160.00,3.00,30.00,0.00,0.00,0.00,740.24,740.24,0.00,541.54,,,,,,,,,,,,,,,

17,門廳柱面埃及米黃石飾面(含石材磨邊),㎡,0.00,0.00,0.00,9.64,9.64,0.00,6.79,350.70,260.00,3.00,82.90,0.00,0.00,0.00,3380.75,3380.75,0.00,2381.95,,,,,,,,,,,,,,,

18,門廳門頭造型鐵花制安,㎡,1.90,1.90,1.90,1.90,1.90,1.90,1.90,1025.20,760.00,2.00,250.00,1947.88,1947.88,1947.88,1947.88,1947.88,1947.88,1947.88,,,,,,,,,,,,,,,

19,造型鐵花兩邊夾10mm厚鋼化清玻璃（工程量按單面考慮）,㎡,1.90,1.90,1.90,1.90,1.90,1.90,1.90,311.80,105.00,120.00,80.80,592.42,592.42,592.42,592.42,592.42,592.42,592.42,,,,,,,,,,,,,,,

20,門廳大門實木拉手,副,2.00,4.00,2.00,2.00,2.00,2.00,4.00,525.00,500.00,1.00,20.00,1050.00,2100.00,1050.00,1050.00,1050.00,1050.00,2100.00,,,,,,,,,,,,,,,

21,門廳大門地彈簧堅朗D402,副,2.00,2.00,2.00,2.00,2.00,2.00,2.00,388.78,364.14,1.00,21.00,777.56,777.56,777.56,777.56,777.56,777.56,777.56,主材甲方代供代扣代付,735.56,735.56,735.56,735.56,735.56,735.56,735.56,777.56,777.56,777.56,777.56,777.56,777.56,777.56

22,過廳門套200×80mm造型埃及米黃石飾線,m,51.40,49.90,51.40,16.40,16.40,48.20,48.20,325.75,275.00,3.00,42.50,16743.55,16254.93,16743.55,5342.30,5342.30,15701.15,15701.15,,,,,,,,,,,,,,,

23,過廳門套500×200mm造型深啡網(wǎng)石基座(含石材磨邊),個,16.00,0.00,16.00,0.00,0.00,16.00,8.00,111.93,97.75,1.00,13.20,1790.84,0.00,1790.84,0.00,0.00,1790.84,895.42,,,,,,,,,,,,,,,

24,過廳門套450×200mm造型深啡網(wǎng)石基座(含石材磨邊),個,0.00,12.00,0.00,4.00,4.00,0.00,0.00,101.83,87.75,1.00,13.20,0.00,1221.93,0.00,407.31,407.31,0.00,0.00,,,,,,,,,,,,,,,

25,過廳門套邊埃及米黃石飾面(含石材磨邊),㎡,6.68,6.95,6.68,1.44,1.44,6.18,6.12,348.10,260.00,2.00,82.90,2323.57,2418.60,2325.66,501.26,501.26,2151.78,2128.81,,,,,,,,,,,,,,,

26,大堂背景200×80mm造型埃及米黃石飾線(含石材磨邊),m,9.60,9.60,9.60,9.65,9.65,9.60,9.60,325.75,275.00,3.00,42.50,3127.20,3127.20,3127.20,3143.49,3143.49,3127.20,3127.20,,,,,,,,,,,,,,,

27,大堂背景450×200×90mm造型深啡網(wǎng)石基座(含石材磨邊),個,2.00,2.00,2.00,2.00,2.00,2.00,2.00,101.83,87.75,1.00,13.20,203.66,203.66,203.66,203.66,203.66,203.66,203.66,,,,,,,,,,,,,,,

28,大堂背景墻80mm寬造型深色木飾線(（含收口線、油漆塑色，含木基層),m,9.40,9.40,9.40,9.40,9.40,9.40,9.40,87.20,52.00,10.00,30.00,819.68,819.68,819.68,819.68,819.68,819.68,819.68,,,,,,,,,,,,,,,

29,大堂背景厚夾板底面飾墻紙(含膩子層，塑油)歐雅路易王朝UL0703,㎡,4.79,4.79,4.79,4.77,4.77,4.79,4.79,145.38,59.16,10.00,80.30,696.87,696.87,696.87,693.97,693.97,696.87,696.87,主材甲方代供代扣代付,311.95,311.95,311.95,310.65,310.65,311.95,311.95,696.87,696.87,696.87,693.97,693.97,696.87,696.87

30,大堂背景墻麥哥利木飾面板連掃清漆（含木基層）,㎡,3.54,3.54,3.54,3.18,3.18,3.54,3.72,157.25,45.00,5.00,110.00,556.67,556.67,556.67,500.06,500.06,556.67,584.97,,,,,,,,,,,,,,,

31,電梯門套埃及米黃石飾面(含石材磨邊),㎡,3.00,3.00,3.00,3.00,3.00,3.00,3.00,485.20,260.00,2.00,220.00,1453.66,1453.66,1453.66,1453.66,1453.66,1453.66,1453.66,,,,,,,,,,,,,,,

32,電梯門套150mm寬造型埃及米黃石飾線(干掛）,m,0.00,0.00,0.00,0.00,0.00,0.00,0.00,251.95,208.20,3.00,37.50,0.00,0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,,,,,

33,電梯門套組合200mm寬造型埃及米黃石飾線(干掛）,m,13.22,13.22,13.22,12.02,12.02,13.22,13.22,273.58,182.60,3.00,85.50,3616.70,3616.70,3616.70,3288.41,3288.41,3616.70,3616.70,,,,,,,,,,,,,,,

34,電梯門套450×200×30mm造型埃及米黃石基座(含石材磨邊),個,4.00,4.00,4.00,4.00,4.00,4.00,4.00,62.54,48.37,2.00,13.20,250.15,250.15,250.15,250.15,250.15,250.15,250.15,,,,,,,,,,,,,,,

35,消防栓方鋼底架隱門（含框及五金配件）800*1200(含五金配件、方通掃防銹漆)800*1600mm,樘,1.00,1.00,1.00,1.00,1.00,1.00,2.00,316.00,316.00,,,316.00,316.00,316.00,316.00,316.00,316.00,632.00,,,,,,,,,,,,,,,

36,管井方鋼底架隱門（含框及五金配件）(含五金配件、方通掃防銹漆),樘,2.00,2.00,2.00,2.00,2.00,2.00,2.00,316.00,316.00,,,632.00,632.00,632.00,632.00,632.00,632.00,632.00,,,,,,,,,,,,,,,

37,1100mm高皇室啡石組合智能對講機座(含石材磨邊、開孔),座,1.00,1.00,1.00,1.00,1.00,1.00,1.00,1997.00,1700.00,3.00,246.00,1997.00,1997.00,1997.00,1997.00,1997.00,1997.00,1997.00,,,,,,,,,,,,,,,

38,墻面420mm高造型深啡網(wǎng)石踢腳線(含石材磨邊、開槽),m,0.00,0.00,0.00,9.42,9.42,10.20,9.03,285.70,240.00,3.00,38.50,0.00,0.00,0.00,2691.29,2691.29,2914.14,2579.87,,,,,,,,,,,,,,,

39,"造型信報箱造型淺啡網(wǎng)石鑲貼(按立面投影面積,含鍍鋅角鐵架、貼面、飾線、腳線，不含信箱本體)",㎡,8.12,8.12,8.12,8.12,8.12,8.12,8.12,619.64,388.00,3.00,220.00,5031.48,5031.48,5031.48,5031.48,5031.48,5031.48,5031.48,,,,,,,,,,,,,,,

40,電梯門頭GL-01藝術(shù)蝕花金鏡(選型),㎡,1.18,1.18,1.18,1.18,1.18,1.18,1.18,543.50,450.00,3.00,80.00,642.96,642.96,642.96,642.96,642.96,642.96,642.96,,,,,,,,,,,,,,,

41,入戶門及門五金、門鎖安裝（09B步陽單扇入戶裝甲門（甲級防火），高利CUST133-68P-R（300）/CUST133-68-P-L(300)，DX003P，5*3.5*3.5（不銹鋼））,樘,0.00,0.00,0.00,0.00,0.00,4.00,4.00,3367.52,3367.52,,,0.00,0.00,0.00,0.00,0.00,13470.08,13470.08,主材甲方代供代扣代付，由廠家負責(zé)制作及安裝，暫定價,,,,,,,,,,,,,,

42,入戶門及門五金、門鎖安裝（09A騰龍單扇單扇入戶鋼木復(fù)合門（甲級防火），金凱登H616BR左開/H616BR右開、SS-FG-05，高利DX003P）,樘,0.00,0.00,0.00,4.00,4.00,0.00,0.00,3368.52,3368.52,,,0.00,0.00,0.00,13474.08,13474.08,0.00,0.00,主材甲方代供代扣代付，由廠家負責(zé)制作及安裝，暫定價,,,,,,,,,,,,,,

三,[小計]：,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

四,電照工程,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1,"大堂吊燈（迪寶JF1016C-2H1200,φ1400(24頭)）",套,1.00,1.00,1.00,0.00,0.00,1.00,1.00,4036.76,3876.00,1.00,122.00,4036.76,4036.76,4036.76,0.00,0.00,4036.76,4036.76,主材甲方代供代扣代付,3914.76,3914.76,3914.76,0.00,0.00,3914.76,3914.76,4036.76,4036.76,4036.76,0.00,0.00,4036.76,4036.76

2,"大堂吊燈（迪寶JF1016C-3H1350,φ1600(30頭)）",套,0.00,0.00,0.00,1.00,1.00,0.00,0.00,5504.80,5329.50,1.00,122.00,0.00,0.00,0.00,5504.80,5504.80,0.00,0.00,主材甲方代供代扣代付,0.00,0.00,0.00,5382.80,5382.80,0.00,0.00,0.00,0.00,0.00,5504.80,5504.80,0.00,0.00

3,"電梯前室吊燈（迪寶1025C-2

H900，φ750，8頭）",套,1.00,1.00,1.00,1.00,1.00,1.00,1.00,1045.69,914.54,1.00,122.00,1045.69,1045.69,1045.69,1045.69,1045.69,1045.69,1045.69,主材甲方代供代扣代付,923.69,923.69,923.69,923.69,923.69,923.69,923.69,1045.69,1045.69,1045.69,1045.69,1045.69,1045.69,1045.69

4,"電梯前室吊燈（迪寶1025C-1

H800，φ660，6頭）",套,0.00,0.00,0.00,0.00,0.00,0.00,0.00,792.41,663.77,1.00,122.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,主材甲方代供代扣代付,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00

5,"白邊4""筒燈(含光源及電線駁接)歐普MTD1140/WH噴砂（2U-8W-4100K）",套,29.00,33.00,31.00,34.00,33.00,31.00,32.00,33.19,20.98,1.00,12.00,962.50,1095.26,1028.88,1128.45,1095.26,1028.88,1062.07,主材甲方代供代扣代付,614.50,699.26,656.88,720.45,699.26,656.88,678.07,962.50,1095.26,1028.88,1128.45,1095.26,1028.88,1062.07

6,T4日光燈帶,m,20.76,20.96,20.86,19.72,19.72,18.38,18.32,47.35,35.00,1.00,12.00,982.99,992.46,987.72,933.74,933.74,870.29,867.45,,,,,,,,,,,,,,,

7,一位單控開關(guān)（不含線管及底盒）,套,1.00,2.00,1.00,0.00,0.00,1.00,1.00,12.53,6.27,1.00,6.20,12.53,25.07,12.53,0.00,0.00,12.53,12.53,主材甲方代供代扣代付,6.33,12.67,6.33,0.00,0.00,6.33,6.33,12.53,25.07,12.53,0.00,0.00,12.53,12.53

8,雙位單控開關(guān)（不含線管及底盒）,套,1.00,1.00,1.00,1.00,3.00,2.00,2.00,16.56,10.26,1.00,6.20,16.56,16.56,16.56,16.56,49.69,33.13,33.13,主材甲方代供代扣代付,10.36,10.36,10.36,10.36,31.09,20.73,20.73,16.56,16.56,16.56,16.56,49.69,33.13,33.13

9,三位單控開關(guān)（不含線管及底盒）,套,2.00,1.00,2.00,2.00,1.00,2.00,2.00,20.32,13.98,1.00,6.20,40.64,20.32,40.64,40.64,20.32,40.64,40.64,主材甲方代供代扣代付,28.24,14.12,28.24,28.24,14.12,28.24,28.24,40.64,20.32,40.64,40.64,20.32,40.64,40.64

10,單相三極低位空調(diào)插座(不含線管及底盒),套,1.00,1.00,1.00,1.00,1.00,1.00,1.00,18.72,12.40,1.00,6.20,18.72,18.72,18.72,18.72,18.72,18.72,18.72,主材甲方代供代扣代付,12.52,12.52,12.52,12.52,12.52,12.52,12.52,18.72,18.72,18.72,18.72,18.72,18.72,18.72

11,單相二、三極插座(不含線管及底盒),套,1.00,1.00,1.00,1.00,1.00,1.00,1.00,13.54,7.27,1.00,6.20,13.54,13.54,13.54,13.54,13.54,13.54,13.54,主材甲方代供代扣代付,7.34,7.34,7.34,7.34,7.34,7.34,7.34,13.54,13.54,13.54,13.54,13.54,13.54,13.54

12,單相二、三極電視電源插座(不含線管及底盒),套,1.00,1.00,1.00,1.00,1.00,2.00,2.00,20.35,14.01,1.00,6.20,20.35,20.35,20.35,20.35,20.35,40.70,40.70,主材甲方代供代扣代付,14.15,14.15,14.15,14.15,14.15,28.30,28.30,20.35,20.35,20.35,20.35,20.35,40.70,40.70

13,管內(nèi)穿線BV-2.5m㎡電線武漢電纜,m,353.00,353.00,353.00,345.00,376.00,353.00,419.00,2.51,1.50,16.00,0.77,886.03,886.03,886.03,865.95,943.76,886.03,1051.69,主材甲方代供代扣代付,614.22,614.22,614.22,600.30,654.24,614.22,729.06,886.03,886.03,886.03,865.95,943.76,886.03,1051.69

14,管內(nèi)穿線BV-4m㎡電線武漢電纜,m,24.00,24.00,24.00,45.00,39.00,24.00,48.00,3.44,2.33,10.00,0.88,82.63,82.63,82.63,154.94,134.28,82.63,165.26,主材甲方代供代扣代付,61.51,61.51,61.51,115.34,99.96,61.51,123.02,82.63,82.63,82.63,154.94,134.28,82.63,165.26

15,暗裝照明用電線管(不分大小統(tǒng)一計算，含底合及相關(guān)配件),m,40.00,40.00,40.00,40.00,40.00,40.00,40.00,7.65,2.19,5.00,5.35,305.98,305.98,305.98,305.98,305.98,305.98,305.98,暫定價,,,,,,,,,,,,,,

16,"金屬軟管(不分管徑,綜合考慮,含輔材)",m,14.50,16.50,15.50,17.00,16.50,15.50,16.00,7.10,2.00,5.00,5.00,102.95,117.15,110.05,120.70,117.15,110.05,113.60,,,,,,,,,,,,,,,

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

四,[小計]：,,,,,,,,,,,,,129179.22,132580.14,130287.47,136598.05,139005.77,151925.30,147354.64,,,,,,,,,,,,,,,

,【工程項目取費表】,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

A,由施工單位自購材料并負責(zé)施工的分部分項工程取費程序,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

A1,分部分項工程直接費合計,,,,,,,,,,,,,101010.46,103545.50,101807.15,91331.27,93702.22,105783.17,102245.11,不含甲方代供代扣代付并由廠家包制作安裝的項目和甲方代扣代付材料并負責(zé)施工的項目,,,,,,,,,,,,,,

A2,綜合費用=A1*費率,,,,,,,,,,,,6.50%,6565.68,6730.46,6617.47,5936.53,6090.64,6875.91,6645.93,,,,,,,,,,,,,,,

A3,利潤=A1*費率,,,,,,,,,,,,10.00%,10101.05,10354.55,10180.72,9133.13,9370.22,10578.32,10224.51,,,,,,,,,,,,,,,

A4,稅金=(A1+A2+A3)*費率,,,,,,,,,,,,3.41%,4012.79,4113.50,4044.44,3628.27,3722.46,4202.40,4061.84,,,,,,,,,,,,,,,

A5,含稅裝修價=A1+A2+A3+A4,,,,,,,,,,,,,121689.98,124744.01,122649.78,110029.20,112885.55,127439.79,123177.39,,,,,,,,,,,,,,,

B,甲方代供代扣代付材料由施工單位負責(zé)施工的分部分項工程取費程序,,,,,,,,,,,,,,,,,,,,不含施工單位自購材料及施工的項目和甲方代扣代付廠家包制作安裝的項目,18765.52,19253.81,18933.80,21469.02,21493.00,21452.87,20848.51,28168.75,29034.63,28480.32,31792.70,31829.47,32672.04,31639.46

B1,分部分項工程直接費合計,,,,,,,,,,,,,28168.75,29034.63,28480.32,31792.70,31829.47,32672.04,31639.46,,,,,,,,,,,,,,,

b,甲方代供代扣代付材料部分的主材基價小計:,,,,,,,,,,,,,18765.52,19253.81,18933.80,21469.02,21493.00,21452.87,20848.51,,,,,,,,,,,,,,,

B2,其它費(人工及輔材)費用=(B1-b)*費率,,,,,,,,,,,,10.00%,940.32,978.08,954.65,1032.37,1033.65,1121.92,1079.09,,,,,,,,,,,,,,,

B3,主材基價(含主材損耗在內(nèi))費用=b*費率,,,,,,,,,,,,10.00%,1876.55,1925.38,1893.38,2146.90,2149.30,2145.29,2084.85,甲方代供代扣代付材料不計取利潤,,,,,,,,,,,,,,

B4,利潤=(B1-b)*費率,,,,,,,,,,,,10.00%,940.32,978.08,954.65,1032.37,1033.65,1121.92,1079.09,,,,,,,,,,,,,,,

B5,稅金=(B1+B2+B3+B4)*費率,,,,,,,,,,,,3.41%,1088.67,1122.44,1100.85,1227.75,1229.17,1263.79,1223.59,不含施工單位自購材料及施工的項目和甲方代供代扣代付材料施工單位負責(zé)施工的項目,,,,,,,,,,,,,,

B6,含稅裝修價=B1+B2+B3＋B4+B5,,,,,,,,,,,,,33014.62,34038.62,33383.85,37232.09,37275.24,38324.95,37106.09,,,,,,,,,,,,,,,

C,甲方代供代扣代付廠家包制作安裝的分部分項工程取費程序,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

C1,分部分項工程直接費合計,,,,,,,,,,,,,0.00,0.00,0.00,13474.08,13474.08,13470.08,13470.08,,,,,,,,,,,,,,,

C2,配合費＝C1*費率,,,,,,,,,,,,1.00%,0.00,0.00,0.00,134.74,134.74,134.70,134.70,,,,,,,,,,,,,,,

C3,稅金=（C1+C2+C3）*費率,,,,,,,,,,,,3.41%,0.00,0.00,0.00,464.06,464.06,463.92,463.92,,,,,,,,,,,,,,,

C4,含稅裝修價=C1+C2+C3+C4,,,,,,,,,,,,,0.00,0.00,0.00,14072.88,14072.88,14068.70,14068.70,,,,,,,,,,,,,,,

D,含稅裝修總造價=(A5+B6+C4),,,,,,,,,,,,,154704.61,158782.63,156033.63,161334.17,164233.66,179833.45,174352.18,,,,,,,,,,,,,,,

注：,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

1.鋪貼地面及墻面瓷片（石材）的水泥砂漿的厚度在基價中已經(jīng)綜合考慮，不因?qū)嶋H施工的水泥砂漿厚度的不同而作任何調(diào)整。,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

2.所有石材均包括:開槽\磨邊及圖紙設(shè)計中應(yīng)完成的其它內(nèi)容。,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,

3.本清單中的基價=主材基價+主材總損耗+其它費，該基價不