1、股股份份有有限限公公司司绿绿化化工工程程预预算算表表序号定额编号数量单位定额单价定额合价苗木基价人工基价人工单价合价1E1-12整理绿地592.710m215158890.58890.5003E1-142栽植香樟(7-8)73株10.4110.2759.93744.69065704E1-143栽植雪松(H4-5M)10株24.0113.5240.113570070006E1-142栽植桂花(5-8)24株10.4110.2249.84244.8540129607E1-169栽植红花继木球(P80)101株4.314.2435.31424.26060607E1-169栽植杜鹃球(P80)22株4
2、.314.294.8292.45011008E1-171栽植法国冬青柱(H1.2MP50)20株11.0110.8220.221618036009E1-169栽植苏铁(P80)14株4.314.260.3458.8160224010E1-139栽植樱花(3-5)9株2.452.422.0521.65045011E1-143栽植棕榈(H2.5M)4株24.0113.596.045416064012E1-209栽植铺地紫薇110m252.9451.7552.9451.7565065013E1-229栽植细叶麦冬(换)57100m2423.05422.8824113.8524104.16700399
3、0014E1-209栽植红花继木910m252.9451.75476.46465.75650585015E1-209栽植金边黄杨310m252.9451.75158.82155.25550165016E1-209栽植金叶女贞610m252.9451.75317.64310.5500300017R球场800m260284800022400018R汀步80 M18020144001600019R卵石游路面200m2110752200015000020R石桌凳1套800150800150021R条凳7套300100210070004合计123488.8475819.3191670绿绿化化工工程程取取费费表表序号项目名称表达式计价L1直接费S123,488.84L2其中:人工费R75,819.31L3苗木费Zt91,670.00L4企业管理费R30%22,745.79L5直接费、间接费之和L1+L3+L4237,904.63L6 计划利润L52%4,758.09L7营业税(L5+L6)3.14%7,619.61L8含税工程造价L5+L6+L7250,282.34