河北公园景观工程预算书

园林工程预算书工程名称：XXXXX滨河公园景观工程建设单位：XXXXXXXXX编制单位：XXXX绿化工程有限公司工程造价：壹佰陆拾贰万伍仟叁佰捌拾壹元整2007年3月25日编制说明1、本工程包括XXX滨河公园景观工程的子工程项目有园亭、花架工程；水体工程；广场铺装及亲水平台工程；园林小品工程（台阶座凳和栏杆的制作）；园路及树池围牙工程；绿化种植及养护工程。2、本工程预算为施工预算，编制依据为①规划施工设计施工图；②《仿古建筑及园林工程概、预算》（河北省单位估价表）；③甲方意见与要求；④河北省最新造价信息；工程材料指导价。3、本工程预算中认定价为河北省最新造价信息；工程材料指导价。4、本工程取费标准按综合用工五类取费。5、本工程工程直接取费为1380360.17元人民币。6、本工程总造价为：1625381.62元人民币。XXXX绿化工程有限公司2007年3月25日工程造价表工程名称:**公公园绿化工程程2007年3月225日序号费用名称费用说明费率费用金额1直接费合计100.001380360..172定额直接费100.001346234..423其中:人工费人工费100.00431425.3354其中:材料费材料费100.00735784.9915其中:机械费机械费100.00179024.1166其他费用7.9134125.7557综合取费43.50187670.0038规费0.223449.679税金3.4353901.76610工程造价100.001625381..62园林工程预算工程项目：**公公园绿化工程程20007年3月25日定额号项目名称单位工程量单价（元）合价（元）其中人工（1）绿化化工程4-1整理绿化用地10m21405.363.565003.074875.884-34栽植裸根乔木株54.001.3472.3664.014-35栽植裸根乔木株55.002.85156.75141.384-36栽植裸根乔木株172.004.65799.80735.824-39栽植裸根乔木株16.009.35149.6087.924-45栽植裸根灌木株52.001.4374.3667.194-57栽植色带10m22.6320.3553.4239.214-63栽植乔木(带土球球)株6.002.8517.1015.864-66栽植乔木(带土球球)株10.0011.65116.5051.954-72栽植灌木(带土球球)株29.002.1662.6459.294-74栽植灌木(带土球球)株20.003.9579.0073.454-86栽植丛生竹丛7530.000.967228.806688.724-105草坪铺种散铺10m2812.6021.4617438.40015243.8774-313后期管理费乔木木株313.0018.645834.322262.294-314后期管理费灌木木株12911.0008.06104062.66642154.5444-316后期管理费冷草草m28126.007.5561351.3007685.624-320后期管理费丛生生竹丛7530.005.4541038.50017258.1004-321后期管理费色带带m2262.504.261118.25501.69苗木1.00318142.000318142.000562798.883（2）园园路及园桥工工程4-352整理路床10m262.504.65290.63290.634-354250厚3：7灰灰土垫层m3179.5243.257764.403862.894-358100厚C20砼砼垫层m3119.49158.2818912.8884440.73T:1-16930厚1：2干硬性水泥沙浆m333.97156.425313.90678.07实际舒布洛克砖面层m2838.3058.0048621.40016207.1334-359卵石铺装10m210.29410.504224.053460.634-378混凝土块路牙m625.0023.4514656.2551361.514-380树池围牙m144.4425.643703.44134.40补树池卵石层m32.9318.0652.8417.61103539.778（3）园园林小品工程程〈1〉台阶坐凳T:1-1人工挖地槽m365.072.85185.44185.44T:1-83打夯基槽10m27.011.5610.938.45T:1-94150厚3：7灰灰土垫层m315.0234.25514.26232.30T:1-103100厚C15砼砼垫层m3100.10146.7214686.6774999.61[98市]3:33-148M5水泥沙浆砌MU77.5机砖10m34.551267.355766.771423.84定额号项目名称单位工程量单价（元）合价（元）其中人工费T:1-74920厚1：3水泥砂浆10m219.5975.651482.06871.70[03装]1:11-09620厚陶瓷砖m264.3564.034120.332046.53[03装]1:11-10115厚灰色文化砖m2143.0052.117451.731539.2234218.199〈22〉坐凳T:1-96150厚片石m3730.8064.6947275.4559524.28T:1-103100厚C15砼砼m367.20146.729859.583356.38T:1-74920厚1：1水泥砂浆10m2487.2075.6536856.68821677.8224-36960厚碎拼石板10m2571.20154.2188084.75547461.522T:1-103100厚C15砼砼m35.80179.721042.38354.844-36610厚混凝土块面层10m20.22395.4485.0412.18183203.888〈3〉〉栏杆4-424金属花色栏杆制作作10m3.68620.422283.151088.704-428金属花色栏杆安装装10m3.68115.16423.79339.812706.93（4）水体工程（池底底及驳岸）T:1-37人工挖土方m328.202.4869.9469.94T:1-83打夯基坑10m224.701.5638.5329.80T:1-943：7灰土垫层m37.4134.25253.79114.64实际土工布m32.4752.00128.4442.814-2回填土m337.051.6561.1359.77T:1-103混凝土垫层m319.00146.722787.68948.98[98市]3:33-145浆砌块石10m36.901020.357040.421190.18实际天然沙石m368.2056.003819.201273.074-247φ100PVC排水水管10m1.0048.7248.729.7314247.855（5）广广场铺装工程程T:1-37人工挖土方m3798.462.481980.181980.18T:1-83打夯基坑10m2215.801.56336.65260.38T:1-9480厚3：7灰土m3431.6034.2514782.3006677.47T:1-103100厚C10素素混凝土m3172.64146.7225329.7448622.71T:1-16930厚水泥沙浆m364.74156.4210126.6331292.18[03装]1:11-101文化砖m22116.0052.11110264.77622776.1334-359散铺卵石面10m24.46410.051826.771496.62164647.003（6）亭亭廊花架工程程〈1〉组合花架T:1-37人工挖土方m332.452.4880.4880.48T:1-83基坑打夯10m28.641.5613.4810.43[98市]2:22-210200厚块石底层层100m20.201860.46365.9242.54T:1-10350厚C10素砼m34.92146.72721.42245.59T:1-74920厚1：2水泥砂浆10m29.8475.65744.02437.61[03装]1:11-101文化砖m2864.2052.1145033.4669302.05定额号项目名称单位工程量单价（元）合价（元）其中人工费T:1-97100厚碎石垫层层m32.4279.80193.1251.02T:1-162C20砼模板m38.3870.60591.28271.60T:1-163C20砼混凝土土m38.38128.901079.54145.06T:1-164C20砼钢筋m38.3896.35806.9371.27T:1-177矩型柱模板m31.92526.921011.69476.98T:1-178矩型柱混凝土m31.92213.27409.48116.14T:1-179矩型柱钢筋m31.92323.07620.2975.07F:2-681乳胶白漆柱面10m22.8884.46243.2442.23[03装]1:11-025100厚深色花岗岗岩m23.2030.6498.059.73[03装]1:22-065黄木纹冰裂板岩m28.0092.04736.32366.96[03装]1:11-023100厚深色压顶顶石m21.2828.9937.113.74T:1-789黄木纹冰裂板岩勾勾缝10m20.80164.27131.42119.47Z:3-544木梁制作m32.182100.794569.22633.38Z:3-724木梁吊装m32.18146.91319.53218.11F:2-425方木檩m31.911890.153617.75197.88F:2-652树脂清溱梁、檩10m212.2882.511013.55826.97[05土]T:110-99木构件防腐100m21.231250.321535.89743.57T:1-97100厚碎石垫层层m30.9783.8081.1221.43T:1-162C20砼模板m33.3570.60236.51108.64T:1-163C20砼混凝土土m33.35128.90431.8258.02T:1-164C20砼钢筋m33.3596.35322.7728.51T:1-177矩型柱模板m30.77526.92404.67190.79T:1-178矩型柱混凝土m30.77213.27163.7946.46T:1-179矩型柱钢筋m30.77323.07248.1230.03F:2-681乳胶白漆柱面10m20.2984.4624.324.22[03装]1:11-025100厚深色花岗岗岩m21.2830.6439.223.89[03装]1:22-065黄木纹冰裂板岩m23.2092.04294.53146.78[03装]1:11-023100厚深色压顶顶石m21.2828.9937.113.74T:1-789黄木纹冰裂板岩勾勾缝10m20.32164.2752.5747.79Z:3-544木架制作m34.802347.7911269.3991562.16Z:3-724木架吊装m34.80146.91705.17481.34F:2-652树脂清溱木架10m22.6782.51220.33179.77[05土]T:110-99木构件防腐100m20.271250.32333.84161.6278838.455〈22〉弧形花架T:1-37人工挖方m357.754.32249.48249.48T:1-83基坑打夯10m217.502.5644.8034.65[98市]2:22-210200厚块石底层层100m20.352436.86852.9099.16定额号项目名称单位工程量单价（元）合价（元）其中人工费T:1-10350厚C10素砼m38.75146.721283.80437.03T:1-74520厚1：3水泥沙浆10m217.5088.371546.48925.75[03装]1:11-101文化砖m2175.0052.119119.251883.66T:1-97100厚碎石垫层层m32.4283.80202.8053.58T:1-162C20砼模板m38.4770.60597.63274.52T:1-163C20砼混凝土土m38.47128.901091.14146.62T:1-164C20砼钢筋m38.4796.35815.6072.04[03装]1:11-025100厚花岗岩m22.5630.6478.447.78[03装]1:22-065黄木纹冰裂板岩m26.4092.04589.06293.57[03装]1:11-023100厚深色压顶顶石m22.5628.9974.217.48T:1-789黄木纹冰裂板岩勾勾缝10m20.64164.27105.1395.57T:1-177矩型柱模板m32.25526.921185.57558.97T:1-178矩型柱混凝土m32.25213.27479.86136.10T:1-179矩型柱钢筋m32.25323.07726.9187.98F:2-681乳胶漆柱面10m22.6484.46222.9738.71Z:3-544木梁制作m32.402100.795041.90698.91Z:3-724木梁吊装m32.40146.91352.58240.67F:2-425木方制安m38.772157.1518912.8111034.48F:2-652树脂清溱梁、檩10m234.8682.512876.382346.89[05土]T:110-99木构件防腐100m23.491250.324358.742110.1950808.444〈33〉亭T:1-97100厚碎石垫层层m32.9083.80243.3664.29T:1-162C20砼模板m310.1670.60717.15329.42T:1-163C20砼混凝土土m310.16128.901309.37175.94T:1-164C20砼钢筋m310.1696.35978.7286.44[03装]1:11-025100厚深色花岗岗岩m20.9630.6429.412.92[03装]1:22-065黄木纹冰裂板岩m29.6092.04883.58440.35[03装]1:11-023100厚深色压顶顶石m20.9628.9927.832.80T:1-789黄木纹冰裂板岩勾勾缝10m20.96164.27157.70143.36T:1-177矩型柱模板m33.90526.922054.99968.87T:1-178矩型柱混凝土m33.90213.27831.75235.91T:1-179矩型柱钢筋m33.90323.071259.97152.49F:2-681乳胶漆柱面10m26.0084.46506.7687.99Z:3-544木梁制作m34.222100.798873.741230.07Z:3-724木梁吊装m34.22146.91620.55423.58Z:3-502平板枋制作m31.122106.942351.35286.50Z:3-686平板枋吊装m31.1280.1789.4781.