万亩高效节水建设项目初步设计报告滴灌

国民经经济评价表表单位位（万元）编号年份建设期运行期合计项目12345678910111213141516171819201效益流量（B）0.00407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.37739.4661.1灌溉效益407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.3407.37739.4661.2效益折现324.73289.94258.87231.14206.37184.26164.52146.89131.15117.10104.5593.3583.3574.4266.4559.3352.9747.2942.232678.9111.3回收流动资金`0.990.992费用流量（C）1876.577109.4793.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.833674.9552.1费用折现1675.51187.2766.7959.6353.2447.5442.4437.9033.8430.2126.9724.0821.5019.2017.1415.3113.6712.2010.899.732305.0552.2固定资产投资1876.5770.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.001876.5772.3流动资金15.6415.642.4年运行费0.0093.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.8393.831782.7443净效益流量-1876.6628.0313.5313.5313.5313.5313.5313.5313.5313.5313.5313.5313.5313.5313.5313.5313.5313.5313.5313.53794.6334净效益流量累计计-1876.66-1848.66-1535.11-1221.55-908.0-595-281.032.5346.0659.5973.01286.51600.11913.62227.12540.6285431683481379516611.001评价指标经济内部收益率率EIRRR:13.37（%）经济净现值ENPPV:373.9（万元）经济效益费用比比EBCRR:1.16PAGEPAGE405计算评价指标如如下7-2-2。表7-2-2国民经济济评价指标标表指标项目计算结果评价指标评价结果经济内部收益率率13.37％＞8％满足规范要求经济净现值（万万元）373.9＞0满足规范要求经济效益费用比比1.16＞1.0满足规范要求该工程的经济内内部回收率率大于社会会折现率8%，经济净净现值大于于零，经济济效益费用用比大于1.0，从国国民经济的的角度看，兴兴建本工程程是合理可可行的。7.2.3敏感性性分析为了检验国民经经济评价结结果的稳定定性，分别别对投资增增加10%效益减少10%等因素变变化计算国国民经济评评价指标，其其结果见敏敏感性分析析成果表77-4。从表中中可以看出出，该项目目具有较强强的抗风险险能力。表7-2-3敏感性性分析成果果表项目经济内部收益率率经济净现值（万万元）效益费用比基本方案13.37%373.861.16效益+10%15.31%641.751.28效益－10%11.31%105.971.05投资+10%11.93%206.311.08投资－10%15.06%541.411.257.3结论从以上经济评价价中各项经经济指标上上来分析，该该工程的经经济内部回回收率大于于社会折现现率8%，经济净净现值大于于零，经济济效益费用用比大于1.0，均满足足规范要求求；并且从从敏感性分分析中可以以看出：无无论效益较较少还是投投资增加，项项目的各项项经济指标标也满足规规范要求，说说明项目具具有一定的的可行性；年节水水量可达286..05万m3。灌区水、土、光光、热丰富富，交通便便利，具有有较大的发发展潜力，工程实施施后，提高高了灌区引引水保证率率，对改善善项目区灌灌溉生产件件，调整产产业结构，加加快灌区经经济发展，实实现农业增增产农民增增收起到积积极促进的的作用。同同时工程的的实施将产产生明显的的经济效益益、社会效效益和生态态效益，工工程的建设设是必要的的，也是可可行的。XX市20133年度农业业高效节水水建设项目投资概算书XXXX灌排技技术有限公公司有限公公司2013年044月目录1人工预算单价计计算表（附附件表一）2主要材料运输费费用计算表表（附件表表二）3主要材料预算价价格计算表表（附件表表三）4施工用电价格计计算表（附附件表四）5施工用水价格计计算表（附附件表五）6施工用风价格计计算表（附附件表六）7混凝土材料单价价计算表（附附件表七）8施工机械台班费费汇总表（附附件表八）9建筑工程单价表表（附件表表九）10安装工程单价表表（附件表表九）11费率计算表工程总估算表((1.5万亩)表一单位：万元编号工程或费用名称称建安工程费设备购置费独立费用合计Ⅰ枢纽工程一第一部分：建筑筑工程344.03344.031建筑工程344.03344.0320.00二第二部分：供电电设备及安安装工程19.89198.90218.79三第三部分:设设备及安装装工程128.271178.0331306.300四第四部分：临时时工程14.0014.001导流工程0.002施工房屋建筑14.0014.003其它临时工程0.000.00五第五部分：独立立费用141.23141.231建设管理费65.9165.912科研勘测设计费费56.4956.493招标业务费18.8318.834其它0.000.00一至五部分合计计506.191376.933141.232024.355预备费60.73基本预备费3%60.73静态总投资2085.088Ⅱ移民环境投资0.00水土保持工程费费环境保护费Ⅳ总投资2085.088XX村、XX村村、XX村片区区1号系统（498亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程100090..0(1)滴灌系统100090..01土方开挖m357795.632362.442土方回填m357794.425427.663砼镇墩座8500.04000.04闸阀井（树脂）座61200.07200.05排水井（树脂）座61100.06600.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1200)台124000.0024000.003600.0三供电设施工程147300..014730.00110kV输电线线路km0.15120000..018000.001800.02380V输电线线路km0.480000.0032000.003200.03配电变压器（990KW))台175000.0075000.007500.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料XX671.3330306.33（一）输水管95385.339538.6干管及分干管1PVC250（0.4MMPa)m57161.535116.553511.72PVC200（0.4MMPa)m55735.319662.111966.24PVC125（0.4MMPa)m272414.740042.884004.37PVC75（00.4MPPa)m1065.3561.856.28PVC63（00.4MPPa)m14.12.10.2（二）PVC管件12685.88761.16正三通φ75个4819.0912.054.712异径三通φ2000*1225*2000个6165.0990.059.416异径三通φ1225*755*1255个4835.41699.2102.017蝶阀φ250个2480.0960.057.618蝶阀φ200个2360.0720.043.220蝶阀φ125个6228.51371.082.323de75PVCC球阀个9623.32236.8134.224de63PVCC球阀个619.8118.87.125PVC法兰((de2550，配套螺螺栓)个498.0392.023.526PVC法兰((de2000，配套螺螺栓)个468.0272.016.328PVC法兰((de1225，配套螺螺栓)个1227.5330.019.833de75外丝接接头个969.8940.856.434de75外丝承承插直通个969.8940.856.435de75铁卡子子个964.5432.025.936异径接头φ2550*2000个148.048.02.939异径接头φ2000*1225个149.249.23.043异径接头φ1225*633个618.7112.26.748de200PVVC弯头个1161.0161.09.7（三）PE管材及管管件206600..220006.662PE管材(dde75,,0.255Mpa,,1.6mmm)m33002.37590.0759.04滴灌管(de220（q=400L/h)))m1917301.0191730..019173.006PE直通（de75）个1824.1746.274.68按扣三通(dee20，600LL/h)个24202.76534.0653.4五其它1395.51胶水Kg1635.0560.02清洗剂Kg226.0132.03生料带个272.054.04钢锯个1632.0512.05钢锯条个552.5137.5合计649126..857886.88XX村、XX村村、XX村片区区2号系统（482亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程105470..0(1)滴灌系统105470..01土方开挖m363175.635375.222土方回填m363174.427794.883砼镇墩座8500.04000.04闸阀井（树脂）座61200.07200.05排水井（树脂）座61100.06600.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1200)台124000.0024000.003600.0三供电设施工程147300..014730.00110kV输电线线路km0.15120000..018000.001800.02380V输电线线路km0.480000.0032000.003200.03配电变压器（990KW))台175000.0075000.007500.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料309266..030310.99（一）输水管94320.669432.1干管及分干管1PVC250（0.4MMPa)m58361.535854.553585.53PVC160（0.4MMPa)m57223.013156.001315.64PVC125（0.4MMPa)m305614.744923.224492.37PVC75（00.4MPPa)m735.3386.938.7（二）PVC管件15397.22923.96正三通φ75个4419.0836.050.213异径三通φ2000*1110*2000个44124.75486.8329.214异径三通φ1660*1225*1660个671.3427.825.716异径三通φ1225*755*1255个4435.41557.693.519蝶阀φ160个2280.5561.033.720蝶阀φ125个6228.51371.082.323de75PVCC球阀个8823.32050.4123.024de63PVCC球阀个619.8118.87.127PVC法兰((de1660，配套螺螺栓)个428.0112.06.728PVC法兰((de1225，配套螺螺栓)个1227.5330.019.833de75外丝接接头个889.8862.451.734de75外丝承承插直通个889.8862.451.735de75铁卡子子个884.5396.023.837异径接头φ2550*1660个148.048.02.940异径接头φ1660*1225个148.048.02.943异径接头φ1225*633个618.7112.26.747de250PVVC弯头个112.012.00.749de160PVVC弯头个198.098.05.952de63PVCC弯头个65.834.82.153排气阀个612.072.04.3（三）PE管材及管管件199548..219954.992PE管材(dde75,,0.255Mpa,,1.6mmm)m31022.37134.6713.54滴灌管(de220（q=400L/h)))m1855701.0185570..018557.006PE直通（de75）个1714.1701.170.18按扣三通(dee20，600LL/h)个22752.76142.5614.3五其它1384.51胶水Kg1635.0560.02清洗剂Kg216.0126.03生料带个272.054.04钢锯个1632.0512.05钢锯条个532.5132.5合计649090..557891.44XX村、XX村村、XX村片区区3号系统（481亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程104420..0(1)滴灌系统104420..01土方开挖m362125.634787.222土方回填m362124.427332.883砼镇墩座8500.04000.04闸阀井（树脂）座61200.07200.05排水井（树脂）座61100.06600.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1200)台124000.0024000.003600.0三供电设施工程147300..014730.00110kV输电线线路km0.15120000..018000.001800.02380V输电线线路km0.480000.0032000.003200.03配电变压器（990KW))台175000.0075000.007500.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料313973..130716.66（一）输水管97568.339756.8干管及分干管1PVC250（0.4MMPa)m54261.533333.003333.32PVC200（0.4MMPa)m55035.319415.001941.54PVC125（0.4MMPa)m304914.744820.334482.07PVC75（00.4MPPa)m745.3392.239.2（二）PVC管件17021.221021.46正三通φ75个4519.0855.051.312异径三通φ2000*1225*2000个5165.0825.049.513异径三通φ2000*1110*2000个45124.75611.5336.716异径三通φ1225*755*1255个4535.41593.095.618蝶阀φ200个2360.0720.043.220蝶阀φ125个6228.51371.082.323de75PVCC球阀个9023.32097.0125.824de63PVCC球阀个119.819.81.226PVC法兰((de2000，配套螺螺栓)个468.0272.016.328PVC法兰((de1225，配套螺螺栓)个1227.5330.019.833de75外丝接接头个909.8882.052.934de75外丝承承插直通个909.8882.052.935de75铁卡子子个904.5405.024.336异径接头φ2550*2000个148.048.02.939异径接头φ2000*1225个149.249.23.043异径接头φ1225*633个618.7112.26.744异径接头φ1110*755个4517.5787.547.348de200PVVC弯头个1161.0161.09.752de63PVCC弯头个65.834.82.153排气阀个612.072.04.3（三）PE管材及管管件199383..619938.442PE管材(dde75,,0.255Mpa,,1.6mmm)m31522.37249.6725.04滴灌管(de220（q=400L/h)))m1851851.0185185..018518.556PE直通（de75）个1734.1709.370.98按扣三通(dee20，600LL/h)个23112.76239.7624.0五其它1382.51胶水Kg1635.0560.02清洗剂Kg216.0126.03生料带个262.052.04钢锯个1632.0512.05钢锯条个532.5132.5合计652745..658297.11XX村、XX村村、XX村片区区4号系统（481亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程104790..0(1)滴灌系统104790..01土方开挖m362495.634994.442土方回填m362494.427495.663砼镇墩座8500.04000.04闸阀井（树脂）座61200.07200.05排水井（树脂）座61100.06600.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1200)台124000.0024000.003600.0三供电设施工程147300..014730.00110kV输电线线路km0.15120000..018000.001800.02380V输电线线路km0.480000.0032000.003200.03配电变压器（990KW))台175000.0075000.007500.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料309872..830534.99（一）输水管99622.559962.2干管及分干管1PVC250（0.4MMPa)m57061.535055.003505.52PVC200（0.4MMPa)m55035.319415.001941.54PVC125（0.4MMPa)m304614.744776.224477.67PVC75（00.4MPPa)m715.3376.337.6（二）PVC管件11309.33678.66正三通φ75个4319.0817.049.012异径三通φ2000*1225*2000个5165.0825.049.516异径三通φ1225*755*1255个4335.41522.291.318蝶阀φ200个2360.0720.043.220蝶阀φ125个6228.51371.082.323de75PVCC球阀个8623.32003.8120.224de63PVCC球阀个619.8118.87.126PVC法兰((de2000，配套螺螺栓)个468.0272.016.328PVC法兰((de1225，配套螺螺栓)个1227.5330.019.833de75外丝接接头个869.8842.850.634de75外丝承承插直通个869.8842.850.635de75铁卡子子个864.5387.023.236异径接头φ2550*2000个148.048.02.939异径接头φ2000*1225个149.249.23.043异径接头φ1225*633个618.7112.26.744异径接头φ1110*755个4317.5752.545.245异径接头φ1110*633个115.215.20.947de250PVVC弯头个112.012.00.748de200PVVC弯头个1161.0161.09.752de63PVCC弯头个65.834.82.153排气阀个612.072.04.3（三）PE管材及管管件198941..019894.112PE管材(dde75,,0.255Mpa,,1.6mmm)m30532.37021.9702.24滴灌管(de220（q=400L/h)))m1851851.0185185..018518.556PE直通（de75）个1684.1688.868.98按扣三通(dee20，600LL/h)个22392.76045.3604.5五其它1382.51胶水Kg1635.0560.02清洗剂Kg216.0126.03生料带个262.052.04钢锯个1632.0512.05钢锯条个532.5132.5合计649015..358115.44XX村、XX村村、XX村片区区5号系统（496亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程106130..0(1)滴灌系统106130..01土方开挖m363835.635744.882土方回填m363834.428085.223砼镇墩座8500.04000.04闸阀井（树脂）座61200.07200.05排水井（树脂）座61100.06600.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1200)台124000.0024000.003600.0三供电设施工程147300..014730.00110kV输电线线路km0.15120000..018000.001800.02380V输电线线路km0.480000.0032000.003200.03配电变压器（990KW))台175000.0075000.007500.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料318070..031356.44（一）输水管100973..210097.44干管及分干管1PVC250（0.4MMPa)m57061.535055.003505.52PVC200（0.4MMPa)m55035.319415.001941.54PVC125（0.4MMPa)m313514.746084.554608.57PVC75（00.4MPPa)m795.3418.741.9（二）PVC管件11266.66676.06正三通φ75个4819.0912.054.712异径三通φ2000*1225*2000个5165.0825.049.516异径三通φ1225*755*1255个4835.41699.2102.018蝶阀φ200个2360.0720.043.220蝶阀φ125个6228.51371.082.323de75PVCC球阀个9623.32236.8134.224de63PVCC球阀个619.8118.87.126PVC法兰((de2000，配套螺螺栓)个468.0272.016.328PVC法兰((de1225，配套螺螺栓)个1227.5330.019.833de75外丝接接头个969.8940.856.434de75外丝承承插直通个969.8940.856.435de75铁卡子子个964.5432.025.936异径接头φ2550*2000个148.048.02.939异径接头φ2000*1225个149.249.23.045异径接头φ1225*633个615.291.25.547de250PVVC弯头个112.012.00.748de200PVVC弯头个1161.0161.09.752de63PVCC弯头个65.834.82.153排气阀个612.072.04.3（三）PE管材及管管件205830..220583.002PE管材(dde75,,0.255Mpa,,1.6mmm)m33002.37590.0759.04滴灌管(de220（q=400L/h)))m1909601.0190960..019096.006PE直通（de75）个1824.1746.274.68按扣三通(dee20，600LL/h)个24202.76534.0653.4五其它1395.51胶水Kg1635.0560.02清洗剂Kg226.0132.03生料带个272.054.04钢锯个1632.0512.05钢锯条个552.5137.5合计658565..558936.99XX村、XX村村、XX村片区区6号系统（522亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程108780..0(1)滴灌系统108780..01土方开挖m366485.637228.882土方回填m366484.429251.223砼镇墩座8500.04000.04闸阀井（树脂）座61200.07200.05排水井（树脂）座61100.06600.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1200)台124000.0024000.003600.0三供电设施工程147300..014730.00110kV输电线线路km0.15120000..018000.001800.02380V输电线线路km0.480000.0032000.003200.03配电变压器（990KW))台175000.0075000.007500.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料337590..333067.44（一）输水管104265..910426.77干管及分干管1PVC250（0.4MMPa)m58361.535854.553585.52PVC200（0.4MMPa)m55435.319556.221955.64PVC125（0.4MMPa)m329514.748436.554843.77PVC75（00.4MPPa)m795.3418.741.9（二）PVC管件17288.441037.26正三通φ754819.0912.054.712异径三通φ2000*1225*2000个5165.0825.049.513异径三通φ2000*1110*2000个48124.75985.6359.116异径三通φ1225*755*1255个4835.41699.2102.018蝶阀φ200个2360.0720.043.220蝶阀φ125个6228.51371.082.323de75PVCC球阀个9623.32236.8134.224de63PVCC球阀个619.8118.87.126PVC法兰((de2000，配套螺螺栓)个468.0272.016.328PVC法兰((de1225，配套螺螺栓)个1227.5330.019.833de75外丝接接头个969.8940.856.434de75外丝承承插直通个969.8940.856.435de75铁卡子子个964.5432.025.936异径接头φ2550*2000个148.048.02.939异径接头φ2000*1225个149.249.23.043异径接头φ1225*633个618.7112.26.745异径接头φ1110*633个115.215.20.947de250PVVC弯头个112.012.00.748de200PVVC弯头个1161.0161.09.752de63PVCC弯头个65.834.82.153排气阀个612.072.04.3（三）PE管材及管管件216036..021603.552PE管材(dde75,,0.255Mpa,,1.6mmm)m33442.37691.2769.14滴灌管(de220（q=400L/h)))m2009701.0200970..020097.006PE直通（de75）个1844.1754.475.48按扣三通(dee20，600LL/h)个24522.76620.4662.0五其它1477.51胶水Kg1735.0595.02清洗剂Kg236.0138.03生料带个292.058.04钢锯个1732.0544.05钢锯条个572.5142.5合计680817..860647.99XX村、XX村村、XX村片区区7号系统（533亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程112350..0(1)滴灌系统112350..01土方开挖m367255.637660.002土方回填m367254.429590.003砼镇墩座9500.04500.04闸阀井（树脂）座71200.08400.05排水井（树脂）座71100.07700.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1200)台124000.0024000.003600.0三供电设施工程147300..014730.00110kV输电线线路km0.15120000..018000.001800.02380V输电线线路km0.480000.0032000.003200.03配电变压器（990KW))台175000.0075000.007500.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料337373..433086.66（一）输水管100387..610038.88干管及分干管1PVC250（0.4MMPa)m43761.526875.552687.62PVC200（0.4MMPa)m66035.323298.002329.84PVC125（0.4MMPa)m338614.749774.224977.47PVC75（00.4MPPa)m835.3439.944.0（二）PVC管件16269.55976.16正三通φ75个5019.0950.057.012异径三通φ2000*1225*2000个13165.02145.0128.716异径三通φ1225*755*1255个5035.41770.0106.218蝶阀φ200个2360.0720.043.220蝶阀φ125个14228.53199.0191.923de75PVCC球阀个10023.32330.0139.824de63PVCC球阀个719.8138.68.326PVC法兰((de2000，配套螺螺栓)个468.0272.016.328PVC法兰((de1225，配套螺螺栓)个2827.5770.046.233de75外丝接接头个1009.8980.058.834de75外丝承承插直通个1009.8980.058.835de75铁卡子子个1004.5450.027.036异径接头φ2550*2000个148.048.02.939异径接头φ2000*1225个149.249.23.043异径接头φ1225*633个718.7130.97.944异径接头φ1110*755个5017.5875.052.545异径接头φ1110*633个115.215.20.948de200PVVC弯头个2161.0322.019.352de63PVCC弯头个75.840.62.453排气阀个712.084.05.0（三）PE管材及管管件220716..322071.772PE管材(dde75,,0.255Mpa,,1.6mmm)m34432.37918.9791.94滴灌管(de220（q=400L/h)))m2052051.0205205..020520.556PE直通（de75）个1894.1774.977.58按扣三通(dee20，600LL/h)个25252.76817.5681.8五其它1549.51胶水Kg1835.0630.02清洗剂Kg236.0138.03生料带个292.058.04钢锯个1832.0576.05钢锯条个592.5147.5合计684242..960667.11XX村、XX村村、XX村片区区8号系统（494亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程131580..0(1)滴灌系统131580..01土方开挖m372485.640588.882土方回填m372484.431891.223砼镇墩座14500.07000.04闸阀井（树脂）座121200.014400.005排水井（树脂）座121100.013200.006泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1200)台124000.0024000.003600.0三供电设施工程147300..014730.00110kV输电线线路km0.15120000..018000.001800.02380V输电线线路km0.480000.0032000.003200.03配电变压器（990KW))台175000.0075000.007500.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料323320..331724.11（一）输水管103481..910348.22干管及分干管1PVC250（0.4MMPa)m46261.528413.002841.33PVC160（0.4MMPa)m125523.028865.002886.54PVC125（0.4MMPa)m311514.745790.554579.17PVC75（00.4MPPa)m785.3413.441.3（二）PVC管件15200.33912.16正三通φ75个4719.0893.053.614异径三通φ1660*1225*1660个1671.31140.868.416异径三通φ1225*755*1255个4735.41663.899.819蝶阀φ160个4280.51122.067.320蝶阀φ125个17228.53884.5233.123de75PVCC球阀个9423.32190.2131.424de63PVCC球阀个1219.8237.614.327PVC法兰((de1660，配套螺螺栓)个828.0224.013.428PVC法兰((de1225，配套螺螺栓)个3427.5935.056.133de75外丝接接头个949.8921.255.334de75外丝承承插直通个949.8921.255.335de75铁卡子子个944.5423.025.437异径接头φ2550*1660个148.048.02.940异径接头φ1660*1225个148.048.02.943异径接头φ1225*633个1218.7224.413.547de250PVVC弯头个112.012.00.749de160PVVC弯头个198.098.05.952de63PVCC弯头个125.869.64.253排气阀个1212.0144.08.6（三）PE管材及管管件204638..120463.882PE管材(dde75,,0.255Mpa,,1.6mmm)m32072.37376.1737.64滴灌管(de220（q=400L/h)))m1901901.0190190..019019.006PE直通（de75）个1764.1721.672.28按扣三通(dee20，600LL/h)个23522.76350.4635.0五其它1393.01胶水Kg1635.0560.02清洗剂Kg226.0132.03生料带个272.054.04钢锯个1632.0512.05钢锯条个542.5135.0合计689263..359304.66XX村、XX村村、XX村片区区9号系统（490亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程118230..0(1)滴灌系统118230..01土方开挖m368435.638320.882土方回填m368434.430109.223砼镇墩座15500.07500.04闸阀井（树脂）座131200.015600.005排水井（树脂）座21100.02200.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-90))台124000.0024000.003600.0三供电设施工程54300.005430.02380V输电线线路km0.480000.0032000.003200.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料347618..733948.00（一）输水管124269..112426.99干管及分干管2PVC200（0.4MMPa)m155335.354820.995482.13PVC160（0.4MMPa)m299523.068885.006888.55PVC110（0.4MMPa)m1410.7149.815.07PVC75（00.4MPPa)m785.3413.441.3（二）PVC管件20349.441221.02正三通φ2000个5192.0960.057.63正三通φ1600个798.0686.041.26正三通φ75个4719.0893.053.613异径三通φ2000*1110*2000个14124.71745.8104.714异径三通φ1660*1225*1660个3371.32352.9141.215异径三通φ1660*900*1600个3337.61240.874.418蝶阀φ200个7360.02520.0151.219蝶阀φ160个10280.52805.0168.323de75PVCC球阀个9423.32190.2131.424de63PVCC球阀个219.839.62.426PVC法兰((de2000，配套螺螺栓)个1468.0952.057.127PVC法兰((de1660，配套螺螺栓)个2028.0560.033.633de75外丝接接头个949.8921.255.334de75外丝承承插直通个949.8921.255.335de75铁卡子子个944.5423.025.444异径接头φ1110*755个1417.5245.014.745异径接头φ1110*633个215.230.41.846异径接头φ900*75个3310.9359.721.648de200PVVC弯头个2161.0322.019.349de160PVVC弯头个198.098.05.952de63PVCC弯头个25.811.60.753排气阀个612.072.04.3（三）PE管材及管管件203000..220300.112PE管材(dde75,,0.255Mpa,,1.6mmm)m31852.37325.5732.64滴灌管(de220（q=400L/h)))m1886501.0188650..018865.006PE直通（de75）个1754.1717.571.88按扣三通(dee20，600LL/h)个23362.76307.2630.7五其它1393.01胶水Kg1635.0560.02清洗剂Kg226.0132.03生料带个272.054.04钢锯个1632.0512.05钢锯条个542.5135.0合计607211..752228.55XX村、XX村村、XX村片区区10号系统（540亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程111760..0(1)滴灌系统111760..01土方开挖m369865.639121.662土方回填m369864.430738.443砼镇墩座11500.05500.04闸阀井（树脂）座91200.010800.005排水井（树脂）座11100.01100.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1055)台124000.0024000.003600.0三供电设施工程54300.005430.02380V输电线线路km0.480000.0032000.003200.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四田间材料358584..235272.22（一）输水管119963..811996.44干管及分干管1PVC250（0.4MMPa)m32261.519803.001980.33PVC160（0.4MMPa)m433523.099705.009970.57PVC75（00.4MPPa)m865.3455.845.6（二）PVC管件14661.88879.93正三通φ1600个1198.01078.064.76正三通φ75个5219.0988.059.315异径三通φ1660*900*1600个5237.61955.2117.319蝶阀φ160个12280.53366.0202.023de75PVCC球阀个10423.32423.2145.424de63PVCC球阀个119.819.81.227PVC法兰((de1660，配套螺螺栓)个2428.0672.040.333de75外丝接接头个1049.81019.261.234de75外丝承承插直通个1049.81019.261.235de75铁卡子子个1044.5468.028.137异径接头φ2550*1660个148.048.02.941异径接头φ1660*1110个946.6419.425.245异径接头φ1110*633个915.2136.88.246异径接头φ900*75个5210.9566.834.048de200PVVC弯头个2161.0322.019.352de63PVCC弯头个95.852.23.153排气阀个912.0108.06.5（三）PE管材及管管件223958..622395.992PE管材(dde75,,0.255Mpa,,1.6mmm)m35642.38197.2819.74滴灌管(de220（q=400L/h)))m2079001.0207900..020790.006PE直通（de75）个1964.1803.680.48按扣三通(dee20，600LL/h)个26142.77057.8705.8五其它1557.51胶水Kg1835.0630.02清洗剂Kg246.0144.03生料带个302.060.04钢锯个1832.0576.05钢锯条个592.5147.5合计611871..753552.77XX村、XX村村、XX村片区区11号系统（531亩）编号设备名称及规格格单位数量单价（元）复价（元）设备费设备费安装费一建筑工程107200..0(1)滴灌系统107200..01土方开挖m368705.638472.002土方回填m368704.430228.003砼镇墩座9500.04500.04闸阀井（树脂）座71200.08400.05排水井（树脂）座11100.01100.06泵房（彩钢板结结构）m235700.024500.00二首部系统85670.0012850.551离心+网式全自动反冲冲洗过滤器器6″台143500.0043500.006525.02压差式施肥罐((200LL)个11200.01200.0180.03DN150柔性性接头（含含法兰）个2360.0720.0108.04DN150对夹夹式软密封封蝶阀(含法兰)个3450.01350.0202.55DN150×550钢三盘三三通个1454.0454.068.16DN50高速进进排气阀（含含法兰）个22500.05000.0750.07DN150可拆拆式水平螺螺翼水表个14300.04300.0645.08压力表个236.072.010.89DN150钢制制三盘三通通个2480.0960.0144.010DN150止止回阀个1430.0430.064.511DN150钢钢管m8280.02240.0336.012DN150钢弯弯管个2410.0820.0123.013DN150钢法法兰个878.0624.093.614潜水泵（水泵型型号：250QQJ1400-1055)台124000.0024000.003600.0三供电设施工程54300.005430.02380V输电线线路km0.480000.0032000.003200.04电容补偿箱个18900.08900.0890.05高压计量箱个18600.08600.0860.06变频启动柜（一一控二）个14800.04800.0480.0四