绿化工程预算书

&20&10工程名称:绿化工程&"微软雅黑,常规"&20分部分项工程量清单综合单价分析表&"宋体,常规"&10专业：园林绿化工程&20&10第&P页共&N页顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增1050102001001栽植乔木（樟子松）株241150.4327610.32120.96916.9824.1920.5667.74169人工换种植土带土球常绿乔木苗高400cm以内株2469.321663.6818.932.853.783.2110.5883栽植常绿乔木（带土球）苗高350cm以内株24973.3823361.1253.55870.0310.719.129.99148树木支撑三架一拐木支撑架高1.6m以内株2424.55589.27.659.791.531.34.28223常绿乔木养护管理高度450cm以内株2483.171996.0840.864.318.176.9522.8822050102001002栽植乔木（河北杨）株129533.9668880.8474.56364.218.4318.415.6442.73158人工换种植土裸根落叶乔木胸径12cm以内株12937.284809.1210.1717.652.031.735.764栽植落叶乔木（带土球）胸径12cm以内株129402.6351939.2723.85330.7418.438.257.0214.34148树木支撑三架一拐木支撑架高1.6m以内株12924.553166.957.659.791.531.34.28217落叶乔木养株12969.498963.9532.896.026.585.5918.416顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增护管理胸径15cm以内3050102001003栽植乔木（特选国槐）株131457.6118948.9374.561287.8518.4318.415.6442.73158人工换种植土裸根落叶乔木胸径12cm以内株1337.28484.6410.1717.652.031.735.764栽植落叶乔木（带土球）胸径12cm以内株131326.2817241.6423.851254.3918.438.257.0214.34148树木支撑三架一拐木支撑架高1.6m以内株1324.55319.157.659.791.531.34.28217落叶乔木养护管理胸径15cm以内株1369.49903.3432.896.026.585.5918.4164050102001004栽植乔木（国槐）株1541325.66204151.6474.561155.918.4318.415.6442.73158人工换种植土裸根落叶乔木胸径12cm以内株15437.285741.1210.1717.652.031.735.764栽植落叶乔木（带土球）胸径12cm以内株1541194.33183926.8223.851122.4418.438.257.0214.34148树木支撑三架一拐木支撑架高1.6m以株15424.553780.77.659.791.531.34.28顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增内217落叶乔木养护管理胸径15cm以内株15469.4910701.1532.896.026.585.5918.4165050102001005栽植乔木（白蜡）株334919.66307166.4474.56749.918.4318.415.6442.73158人工换种植土裸根落叶乔木胸径12cm以内株33437.2812451.5210.1717.652.031.735.764栽植落叶乔木（带土球）胸径12cm以内株334788.33263302.2223.85716.4418.438.257.0214.34148树木支撑三架一拐木支撑架高1.6m以内株33424.558199.77.659.791.531.34.28217落叶乔木养护管理胸径15cm以内株33469.4923208.9932.896.026.585.5918.4166050102001006栽植乔木（山桃）株20305.4610855.57198.1511.119.4531.12156人工换种植土裸根落叶乔木胸径8cm以内株2019.61392.25.49.191.080.923.0262栽植落叶乔木（带土球）胸径8cm以内株20214.564291.219.8176.343.963.3711.09顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增148树木支撑三架一拐木支撑架高1.6m以内株2024.554917.659.791.531.34.28215落叶乔木养护管理胸径8cm以内株2046.68933.6622.722.834.543.8612.7247050102001007栽植乔木（红叶李）株23356.158191.4555.57248.911.119.4531.12156人工换种植土裸根落叶乔木胸径8cm以内株2319.61451.035.49.191.080.923.0262栽植落叶乔木（带土球）胸径8cm以内株23265.316102.1319.8227.093.963.3711.09148树木支撑三架一拐木支撑架高1.6m以内株2324.55564.657.659.791.531.34.28215落叶乔木养护管理胸径8cm以内株2346.681073.7122.722.834.543.8612.7248050102001008栽植乔木（暴马丁香）株15640.359605.2555.57533.111.119.4531.12156人工换种植土裸根落叶乔木胸径8cm以内株1519.61294.155.49.191.080.923.0262栽植落叶乔木（带土球）株15549.518242.6519.8511.293.963.3711.09顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增胸径8cm以内148树木支撑三架一拐木支撑架高1.6m以内株1524.55368.257.659.791.531.34.28215落叶乔木养护管理胸径8cm以内株1546.68700.2522.722.834.543.8612.7249050102001009栽植乔木（红宝石海棠）株8335.852686.855.57228.611.119.4531.12156人工换种植土裸根落叶乔木胸径8cm以内株819.61156.885.49.191.080.923.0262栽植落叶乔木（带土球）胸径8cm以内株8245.011960.0819.8206.793.963.3711.09148树木支撑三架一拐木支撑架高1.6m以内株824.55196.47.659.791.531.34.28215落叶乔木养护管理胸径8cm以内株846.68373.4622.722.834.543.8612.72410050102001010栽植乔木（西府海棠）株22325.77165.455.57218.4511.119.4531.12156人工换种植土裸根落叶乔木胸径8cm以内株2219.61431.425.49.191.080.923.02顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增62栽植落叶乔木（带土球）胸径8cm以内株22234.865166.9219.8196.643.963.3711.09148树木支撑三架一拐木支撑架高1.6m以内株2224.55540.17.659.791.531.34.28215落叶乔木养护管理胸径8cm以内株2246.681027.0322.722.834.543.8612.72411050102004001栽植灌木（连翘）株1060.82608.221.7418.864.353.712.17177人工换种植土带土球花灌木冠径100cm以内株106.1461.41.672.920.330.280.9471栽植灌木（带土球）冠径100cm以内株1032.13321.39.913.031.981.685.54228灌木养护管理冠径100cm以内株1022.54225.3810.172.912.031.735.69512050102004002栽植灌木（紫丁香）株661.84371.0421.7419.884.353.712.17177人工换种植土带土球花灌木冠径100cm以内株66.1436.841.672.920.330.280.9471栽植灌木（带土球）冠径100cm以内株633.15198.99.914.051.981.685.54顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增228灌木养护管理冠径100cm以内株622.54135.2310.172.912.031.735.69513050102004003栽植灌木（珍珠梅）株1462.85879.921.7420.894.353.712.17177人工换种植土带土球花灌木冠径100cm以内株146.1485.961.672.920.330.280.9471栽植灌木（带土球）冠径100cm以内株1434.16478.249.915.061.981.685.54228灌木养护管理冠径100cm以内株1422.54315.5310.172.912.031.735.69514050102004004栽植灌木（黄刺玫）株1560.82912.321.7418.864.353.712.17177人工换种植土带土球花灌木冠径100cm以内株156.1492.11.672.920.330.280.9471栽植灌木（带土球）冠径100cm以内株1532.13481.959.913.031.981.685.54228灌木养护管理冠径100cm以内株1522.54338.0710.172.912.031.735.69515050102007001栽植色带（嫁接红叶李篱）m224697.7924056.3422.3754.624.473.812.53185人工换种植土绿篱片植绿篱苗高60cm以m224615.533820.382.710.320.540.461.51顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增97栽植色带片植绿篱片植高度80cm以内m224660.4414868.2410.839.592.161.846.05245绿篱养护管理片植绿篱、色带苗高100cm以内m224621.825366.498.874.711.771.514.96416050102007002栽植色带（嫁接丁香篱）m2370157.7958382.322.37114.624.473.812.53185人工换种植土绿篱片植绿篱苗高60cm以外m237015.535746.12.710.320.540.461.5197栽植色带片植绿篱片植高度80cm以内m2370120.4444562.810.899.592.161.846.05245绿篱养护管理片植绿篱、色带苗高100cm以内m237021.828071.558.874.711.771.514.96417050102007003栽植色带（金叶榆篱）m215470.8710913.9818.6334.913.733.1710.43184人工换种植土绿篱片植绿篱苗高60cm以内m215410.361595.441.86.880.360.311.0196栽植色带片植绿篱片植高度60cm以内m215441.396374.06924.021.81.535.04顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增244绿篱养护管理片植绿篱、色带苗高50cm以内m215419.122944.797.834.011.571.334.38518050102007004栽植色带（侧柏篱）m2161109.8717689.0718.6373.913.733.1710.43184人工换种植土绿篱片植绿篱苗高60cm以内m216110.361667.961.86.880.360.311.0196栽植色带片植绿篱片植高度60cm以内m216180.3912942.79963.021.81.535.04244绿篱养护管理片植绿篱、色带苗高50cm以内m216119.123078.647.834.011.571.334.38519050102007005栽植色带（黄杨篱）m2239257.6361573.5722.37214.464.473.812.53185人工换种植土绿篱片植绿篱苗高60cm以外m223915.533711.672.710.320.540.461.5197栽植色带片植绿篱片植高度80cm以内m2239220.2852646.9210.8199.432.161.846.05245绿篱养护管理片植绿篱、色带苗高100cmm223921.825213.798.874.711.771.514.964顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增以内20050102005001栽植绿篱（绣线菊）m2544129.8770649.2818.6393.913.733.1710.43184人工换种植土绿篱片植绿篱苗高60cm以内m254410.365635.841.86.880.360.311.0196栽植色带片植绿篱片植高度60cm以内m2544100.3954612.16983.021.81.535.04244绿篱养护管理片植绿篱、色带苗高50cm以内m254419.1210402.377.834.011.571.334.38521050102005002栽植绿篱（四季玫瑰）m2331169.8756226.9718.63133.913.733.1710.43184人工换种植土绿篱片植绿篱苗高60cm以内m233110.363429.161.86.880.360.311.0196栽植色带片植绿篱片植高度60cm以内m2331140.3946469.099123.021.81.535.04244绿篱养护管理片植绿篱、色带苗高50cm以内m233119.126329.387.834.011.571.334.38522050102008001栽植花卉（m273473.7154103.1417.140.73.422.919.58顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增188人工换种植土其它露地草本、花卉、草坪m27349.326840.881.626.190.320.280.91103栽植露地花卉草本花m273444.432589.66.332.241.261.073.53252花卉养护管理露地花卉草本花m273419.9914671.199.182.271.841.565.14123050102008002栽植花卉（鸢尾）m270197.7168494.7117.164.73.422.919.58188人工换种植土其它露地草本、花卉、草坪m27019.326533.321.626.190.320.280.91103栽植露地花卉草本花m270168.447948.46.356.241.261.073.53252花卉养护管理露地花卉草本花m270119.9914011.599.182.271.841.565.14124050102008003栽植花卉（常夏石竹）m211179.718847.8117.146.73.422.919.58188人工换种植土其它露地草本、花卉、草坪m21119.321034.521.626.190.320.280.91103栽植露地花卉草本花m211150.45594.46.338.241.261.073.53252花卉养护管理m211119.992218.679.182.271.841.565.141顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增露地花卉草本花25050102008004栽植花卉（德国景天）m214373.7110540.5317.140.73.422.919.58188人工换种植土其它露地草本、花卉、草坪m21439.321332.761.626.190.320.280.91103栽植露地花卉草本花m214344.46349.26.332.241.261.073.53252花卉养护管理露地花卉草本花m214319.992858.289.182.271.841.565.14126050102008005栽植花卉（应季花卉）m232868.7122536.8817.135.73.422.919.58188人工换种植土其它露地草本、花卉、草坪m23289.323056.961.626.190.320.280.91103栽植露地花卉草本花m232839.412923.26.327.241.261.073.53252花卉养护管理露地花卉草本花m232819.996556.069.182.271.841.565.14127050102010001铺种草皮（早熟禾）m2454957.81262977.6914.2130.382.842.427.96188人工换种植土其它露地m245499.3242396.681.626.190.320.280.91顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增115铺种草皮草皮铺种满铺m2454935.14159851.867.7420.21.551.324.33259草皮养护管理m2454913.3560742.84.853.990.970.832.71728050102010002铺种草皮（紫苜蓿）m2750057.8143357514.2130.382.842.427.96188人工换种植土其它露地草本、花卉、草坪m275009.32699001.626.190.320.280.91115铺种草皮草皮铺种满铺m2750035.142635507.7420.21.551.324.33259草皮养护管理m2750013.35100147.54.853.990.970.832.71729050102001011栽植乔木（樟子松）株24145.913501.8463.511.98.3614.3712.2235.56借005*2养护工程常绿乔木苗高4m以内单价*2株2498.332359.8242.265.887.9510.048.5423.663借033*2胶管浇水常绿乔木苗高4m以内单价*2株2447.571141.7321.246.020.414.333.6811.89430050102001012栽植乔木（河北杨）株129180.9623343.8475.9521.259.5817.1114.5442.53借002*2养护工程落叶乔木胸径20cm以内单价*2株129113.6914665.6247.699.129.1411.379.6626.708借030*2胶管浇水落株12967.278677.9628.2612.120.445.744.8815.826顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增叶乔木胸径20cm以内单价*231050102001013栽植乔木（特选国槐）株13180.962352.4875.9521.259.5817.1114.5442.53借002*2养护工程落叶乔木胸径20cm以内单价*2株13113.691477.9347.699.129.1411.379.6626.708借030*2胶管浇水落叶乔木胸径20cm以内单价*2株1367.27874.5228.2612.120.445.744.8815.82632050102001014栽植乔木（国槐）株154180.9627867.8475.9521.259.5817.1114.5442.53借002*2养护工程落叶乔木胸径20cm以内单价*2株154113.6917507.847.699.129.1411.379.6626.708借030*2胶管浇水落叶乔木胸径20cm以内单价*2株15467.2710359.7328.2612.120.445.744.8815.82633050102001015栽植乔木（白蜡）株334180.9660440.6475.9521.259.5817.1114.5442.53借002*2养护工程落叶乔木胸径株334113.6937971.4647.699.129.1411.379.6626.708顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增借030*2胶管浇水落叶乔木胸径20cm以内单价*2株33467.2722468.5128.2612.120.445.744.8815.82634050102001016栽植乔木（山桃）株20100.422008.444.716.775.3710.028.5125.04借001*2养护工程落叶乔木胸径10cm以内单价*2株2080.911618.2436.73.324.938.337.0820.553借029*2胶管浇水落叶乔木胸径10cm以内单价*2株2019.52390.38.013.450.441.691.444.48635050102001017栽植乔木（红叶李）株23100.422309.6644.716.775.3710.028.5125.04借001*2养护工程落叶乔木胸径10cm以内单价*2株2380.911860.9836.73.324.938.337.0820.553借029*2胶管浇水落叶乔木胸径10cm以内单价*2株2319.52448.858.013.450.441.691.444.48636050102001018栽植乔木（暴马丁香）株15100.421506.344.716.775.3710.028.5125.04借001*2养护工程落株1580.911213.6836.73.324.938.337.0820.553顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增借029*2胶管浇水落叶乔木胸径10cm以内单价*2株1519.52292.738.013.450.441.691.444.48637050102001019栽植乔木（红宝石海棠）株8100.44803.5244.716.775.3810.028.5225.04借001*2养护工程落叶乔木胸径10cm以内单价*2株880.91647.336.73.324.938.337.0820.553借029*2胶管浇水落叶乔木胸径10cm以内单价*2株819.52156.128.013.450.441.691.444.48638050102001020栽植乔木（西府海棠）株22100.422209.2444.716.775.3710.028.5125.04借001*2养护工程落叶乔木胸径10cm以内单价*2株2280.911780.0636.73.324.938.337.0820.553借029*2胶管浇水落叶乔木胸径10cm以内单价*2株2219.52429.338.013.450.441.691.444.48639050102004005栽植灌木（连翘）株10借009*2养护工程花株(丛)54.8524.891.633.785.744.8813.941顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增借037*2胶管浇水花灌木冠径/苗高100/150cm单价*2株(丛)16.186.572.840.481.411.23.67940050102004006栽植灌木（紫丁香）株6借010*2养护工程花灌木冠径/苗高150/200cm单价*2株(丛)69.4730.772.565.497.256.1617.232借038*2胶管浇水花灌木冠径/苗高150/200cm单价*2株(丛)26.5410.984.70.482.291.956.14941050102004007栽植灌木（珍珠梅）株14借010*2养护工程花灌木冠径/苗高150/200cm单价*2株(丛)69.4730.772.565.497.256.1617.232借038*2胶管浇水花灌木冠径/苗高150/200cm单价*2株(丛)26.5410.984.70.482.291.956.14942050102004008栽植灌木（黄刺玫）株15借009*2养护工程花株(丛)54.8524.891.633.785.744.8813.941顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增借037*2胶管浇水花灌木冠径/苗高100/150cm单价*2株(丛)16.186.572.840.481.411.23.67943050102007006栽植色带（嫁接红叶李篱）m224658.6114418.0619.536.1610.776.065.1510.94借022*2养护工程绿篱片植修剪高度0.6m以内单价*2m224631.177667.88.051.2310.513.713.164.5083借050*2胶管浇水绿篱片植修剪高度0.6m以内单价*2m224627.456753.3411.484.930.262.3526.43144050102007007栽植色带（嫁接丁香篱）m237058.6121685.719.536.1610.776.065.1510.94借022*2养护工程绿篱片植修剪高度0.6m以内单价*2m237031.1711532.868.051.2310.513.713.164.5083借050*2胶管浇水绿篱片植修剪高度0.6m以内单价*2m237027.4510157.4611.484.930.262.3526.43145050102007008栽植色带（金叶榆篱）m215458.619025.9419.536.1610.776.065.1510.94借022*2养护工程绿篱m215431.174800.168.051.2310.513.713.164.5083顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增借050*2胶管浇水绿篱片植修剪高度0.6m以内单价*2m215427.454227.711.484.930.262.3526.43146050102007009栽植色带（侧柏篱）m216158.619436.2119.536.1610.776.065.1510.94借022*2养护工程绿篱片植修剪高度0.6m以内单价*2m216131.175018.358.051.2310.513.713.164.5083借050*2胶管浇水绿篱片植修剪高度0.6m以内单价*2m216127.454419.8711.484.930.262.3526.43147050102007010栽植色带（黄杨篱）m223967.7116182.6922.337.3212.636.995.9412.5借023*2养护工程绿篱片植修剪高度1m以内单价*2m223934.858329.518.551.412.364.183.564.7906借051*2胶管浇水绿篱片植修剪高度1m以内单价*2m223932.877855.3613.785.910.262.812.397.716248050102005003栽植灌木（绣线菊）m2544借037*2胶管浇水花株(丛)16.186.572.840.481.411.23.679顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增借009*2养护工程花灌木冠径/苗高100/150cm单价*2株(丛)54.8524.891.633.785.744.8813.94149050102005004栽植灌木（四季玫瑰）m2331借037*2胶管浇水花灌木冠径/苗高100/150cm单价*2株(丛)16.186.572.840.481.411.23.679借009*2养护工程花灌木冠径/苗高100/150cm单价*2株(丛)54.8524.891.633.785.744.8813.94150050102008006栽植花卉（大花萱草）m273426.9119751.9411.953.720.092.412.056.69借027*2养护工程木本花单价*2m27347.845752.623.90.260.030.790.672.18333借055*2胶管浇水木本花单价*2m273419.0713995.638.053.460.051.621.384.5097951050102008007栽植花卉（鸢尾）m270126.9118863.9111.953.720.092.412.056.69借027*2养护工程木本花单价*2m27017.845493.993.90.260.030.790.672.18333借055*2胶管浇水木本花单价*2m270119.0713366.398.053.460.051.621.384.50979顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增52050102008008栽植花卉（常夏石竹）m211126.912987.0111.953.720.092.412.056.69借027*2养护工程木本花单价*2m21117.84869.953.90.260.030.790.672.18333借055*2胶管浇水木本花单价*2m211119.072116.58.053.460.051.621.384.5097953050102008009栽植花卉（德国景天）m214326.913848.1311.953.720.092.412.056.69借027*2养护工程木本花单价*2m21437.841120.743.90.260.030.790.672.18333借055*2胶管浇水木本花单价*2m214319.072726.678.053.460.051.621.384.5097954050102008010栽植花卉（应季花卉）m232826.918826.4811.953.720.092.412.056.69借027*2养护工程木本花单价*2m23287.842570.653.90.260.030.790.672.18333借055*2胶管浇水木本花单价*2m232819.076254.188.053.460.051.621.384.5097955050102010003铺种草皮（早熟禾）m2454932.1146022.913.414.611.172.922.487.51借025*2养护工程草坪单价*2m2454915.3970016.987.110.131.121.651.43.98059借053*2胶管浇水草坪单价*2m2454916.775987.456.34.480.051.271.083.52856050102010004铺种草皮（紫苜蓿）m2750032.124075013.414.611.172.922.487.51顺序号项目编号(定额编号)项目名称单位数量综合单价(元)综合合价(元)综合单价人工费材料费机械费管理费利润人工费调增借025*2养护工程草坪单价*2m2750015.39115437.987.110.131.121.651.43.98059借053*2胶管浇水草坪单价*2m2750016.7125281.586.34.480.051.271.083.528合计10972.732461996.511817.437180.65205.76403.88343.33&10