開發(fā)區(qū)局部綠化工程結(jié)算書工程名稱：開發(fā)區(qū)局部綠化序號費用名稱計算式合計備注1定額基價23309.499+1507..68+38891.43328708.62其中人工費23309.49923309.4993人工費調(diào)整23309.499/4.166*(30--4.16))168093.1124機械差價1507.68**113%1703.685材料差價1079.831079.836直接費<1>+<3>++<4>+<<5>199585.2237間接費(<1>+<3>))*10%19680.1778計劃利潤(<1>+<3>))*16%31488.2889苗木18207018207010稅金(<6>+<7>++<8>+<<9>)*33.38%14629.44411工程合價(<6>+<7>++<8>+<<9>+<110>)447453.112工程決算表工程名稱：開發(fā)區(qū)局部綠化工程No項目名稱單位工程量基價其中分別包含合價其中分別包含苗木費人工費材料費機械費人工費材料費機械費單價合價一、綠化部分1剛竹胸徑3.1-4cm株30000.260.250.01780750304120002樸樹18.1-20株130.970.960.0112.6112.480.131500195003銀杏15-16株1721.259.690.0611.5361.25164.731.02195.52200374004高干女貞6--8株411.671.660.0168.4768.060.4145415欒樹12--13株2714.556.450.058.05392.85174.151.35217.3532086406廣玉蘭高300以上胸徑88.1--110株126.222.750.023.4574.64330.2441.445054007桂花高250蓬徑3600株434.111.790.023.45176.7376.970.8698.9300129008雪松高500株3110.24.410.042.3316.2136.711.24178.2515046509碧桃高201以上干徑55.1--66株120.970.960.015.7511.6411.520.123542010龍爪槐株130.430.4210.015.595.460.134052011櫻花株850.970.960.0182.4581.60.8530255012茶梅球蓬徑120株1200.970.960.01116.4115.21.2851020013小葉女貞球蓬徑120株1510.970.960.014146.47144.961.5120302014紅楓高161--2000干徑3.1---4株2000.630.620.01126124240800015紅花檵木蓬徑50株4700.220.210.01103.498.74.74.5211516海桐球蓬徑51--60株3000.630.620.0118918635150017美人蕉百個12510.7510.670.0813441333.510.51802250018紫薇株30.380.370.011.141.110.0382419鳶尾百個37510.7510.670.0840324000.531.5602250020無患子高301以上，胸徑徑5.1---6.0帶土球株240.970.960.0123.2823.040.242560021杜鵑蓬徑31--40株35000.220.210.01770735351.2420022三角楓高161--2000干徑2.6---3帶土球株780.380.370.0129.6428.860.781078023木瓜海棠株870.630.620.0154.8153.940.87302610二、土方、圍堰等等基礎(chǔ)工程24平整場地10m240002.332.339320932025夯實地面回填土m320001.060.790.272120158054026人工挖地槽地溝三三類土濕土<2mm315003.622.70.92543040501380合計26088.57723309.4991507.681271.4182070材料清單及材料差價工程名稱：開發(fā)區(qū)局部綠化工程名稱單位數(shù)量預算價格市場價格差價備注預算價格中供應單價預算供應價合計市場供應單價市場供應價合計材料差價合計鐵絲12#kg40.0002.