萬畝高效節(jié)水建設項目初步設計報告滴灌二

表7-2-1國民經濟濟評價表單位位（萬元）編號年份建設期運行期合計項目12345678910111213141516171819201效益流量（B）0.00507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.09633.8441.1灌溉效益507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.0507.09633.8441.2效益折現434.71402.51372.69345.09319.52295.86273.94253.65234.86217.46201.35186.44172.63159.84148.00137.04126.89117.49108.794508.7551.3回收流動資金0.990.992費用流量（C）2937.588171.36146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.885752.7662.1費用折現2719.988146.91116.60107.9699.9692.5685.7079.3573.4868.0362.9958.3354.0150.0146.3042.8739.7036.7634.0331.514047.0552.2固定資產投資2937.5880.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.002937.5882.3流動資金24.4824.482.4年運行費0.00146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.88146.882790.7003凈效益流量-2937.66335.7360.2360.2360.2360.2360.2360.2360.2360.2360.2360.2360.2360.2360.2360.2360.2360.2360.2360.23881.0774凈效益流量累計計-2937.66-2601.99-2242-1882-1521.44-1161-801.1-440.9-80.7279.4639.6999.81359.91720.12080.22440.428013161352138819214.600評價指標經濟內部收益率率EIRRR:10.27（%）經濟凈現值ENPPV:461.7（萬元）經濟效益費用比比EBCRR:1.11計算評價指標如如下7-2-2。表7-2-2國民經濟濟評價指標標表指標項目計算結果評價指標評價結果經濟內部收益率率10.27％＞8％滿足規(guī)范要求經濟凈現值（萬萬元）461.7＞0滿足規(guī)范要求經濟效益費用比比1.11＞1.0滿足規(guī)范要求該工程的經濟內內部回收率率大于社會會折現率8%，經濟凈凈現值大于于零，經濟濟效益費用用比大于1.0，從國國民經濟的的角度看，興興建本工程程是合理可可行的。7.3結論從以上經濟評價價中各項經經濟指標上上來分析，該該工程的經經濟內部回回收率大于于社會折現現率8%，經濟凈凈現值大于于零，經濟濟效益費用用比大于1.0，均滿足足規(guī)范要求求；并且從從敏感性分分析中可以以看出：無無論效益較較少還是投投資增加，項項目的各項項經濟指標標也滿足規(guī)規(guī)范要求，說說明項目具具有一定的的可行性。灌區(qū)水、土、光光、熱豐富富，交通便便利，具有有較大的發(fā)發(fā)展?jié)摿Γこ虒嵤┦┖?，提高高了灌區(qū)引引水保證率率，對改善善項目區(qū)灌灌溉生產件件，調整產產業(yè)結構，加加快灌區(qū)經經濟發(fā)展，實實現農業(yè)增增產農民增增收起到積積極促進的的作用。同同時工程的的實施將產產生明顯的的經濟效益益、社會效效益和生態(tài)態(tài)效益，工工程的建設設是必要的的，也是可可行的。XX?XX縣XXX鄉(xiāng)等三鄉(xiāng)2013年高效節(jié)水建設項目投資概算書XX現代水利工工程有限公公司2013年044月目錄1編制說明2總概算表表一3建筑工程概算表表表二4機電設備及安裝裝工程概算算表表三5臨時工程概算表表表四6獨立費用概算表表表五7主要材料預算價價格匯總表表表六8主體工程主要工工程量及工工日量匯總總表表七9主體工程主要材材料量匯總總表表八總概算表表一單位：萬元編號工程或費用名稱稱建安工程費設備購置費獨立費用合計Ⅰ樞紐工程一第一部分：建筑筑工程750.79750.7910.002建筑物750.79750.79二第二部分：供電電設備及安安裝工程39.18261.23300.41三第三部分:設設備及安裝裝工程178.151630.8221808.977四第四部分：臨時時工程57.5957.591導流工程0.002施工房屋建筑30.2530.253其它臨時工程27.3427.34五第五部分：獨立立費用190.79190.791建設管理費74.7474.742科研勘測設計費費87.5387.533建設及施工場地地征用費0.000.004其它28.5228.52一至五部分合計計1025.7111892.055190.793108.555預備費155.43基本預備費5%155.43靜態(tài)總投資3263.988Ⅱ移民環(huán)境投資0.00水土保持工程費費環(huán)境保護費Ⅳ總投資3263.988建筑部分概算表表1號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*4mm）1座196995..41土方開挖m31838.73.15700.02土方回填夯實m3275.76.51792.23邊坡砼C20m358.5425.124856.114砼直墻C20m310.6423.84505.55底板砼C20m361.0423.825857.556壓頂砼C20m33.0423.81273.37鋼筋砼C25m334.2444.915217.668砂礫石墊層m3406.137.515227.339鋼筋制安T1.47525.310435.1110圍欄m160.025.04000.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.714034.889730.813閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m295800.076000.00(2)供電設施工程0.0139250110kV輸電線線路km0.370000.00210002380V輸電線線路km0.1555000.0082503配電變壓器（1110KWW)套1110000..0110000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計440117..42號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*5..5m）1座240868..31土方開挖m32528.23.17837.52土方回填夯實m3379.16.52464.23邊坡砼C20m380.4425.134177.114砼直墻C20m314.6423.86195.05底板砼C20m383.9423.835554.006壓頂砼C20m34.1423.81750.87鋼筋砼C25m347.0444.920924.118砂礫石墊層m3558.337.520937.669鋼筋制安T1.97525.314348.2210圍欄m180.025.04500.011建筑用防護網((2.5**1.5))個4.0350.01400.012聚胺脂砂漿m31.014034.8813379.8813閘門（1.0**1.0）扇2.0300.0600.014啟閉機臺2.0400.0800.015首部管理房（彩彩鋼板）m295800.076000.00(2)供電設施工程142250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（1160KWW)套1120000..0120000(3)鑿井207744..01改造機井（2眼眼）m1601298.4207744..0小計590862..33號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*5..5m）1座240868..31土方開挖m32528.23.17837.52土方回填夯實m3379.16.52464.23邊坡砼C20m380.4425.134177.114砼直墻C20m314.6423.86195.05底板砼C20m383.9423.835554.006壓頂砼C20m34.1423.81750.87鋼筋砼C25m347.0444.920924.118砂礫石墊層m3558.337.520937.669鋼筋制安T1.97525.314348.2210圍欄m180.025.04500.011建筑用防護網((2.5**1.5))個4.0350.01400.012聚胺脂砂漿m31.014034.8813379.8813閘門（1.0**1.0）扇2.0300.0600.014啟閉機臺2.0400.0800.015首部管理房（彩彩鋼板）m295800.076000.00(2)供電設施工程142250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（1160KWW)套1120000..0120000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計486990..34號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*4..5m）1座211769..61土方開挖m32068.63.16412.52土方回填夯實m3310.26.52016.23邊坡砼C20m365.8425.127963.114砼直墻C20m312.0423.85068.65底板砼C20m368.6423.829089.666壓頂砼C20m33.4423.81432.47鋼筋砼C25m338.5444.917119.888砂礫石墊層m3456.837.517130.889鋼筋制安T1.67525.311739.5510圍欄m170.025.04250.011建筑用防護網((2*1..5)個4.0350.01400.012聚胺脂砂漿m30.814034.8810947.1113閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m295800.076000.00(2)供電設施工程0.0119250110kV輸電線線路km0.370000.00210002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井0.01改造機井（1眼眼）m01298.40.0小計331019..65號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬445*3mm）1座117779..81土方開挖m31034.33.13206.32土方回填夯實m3155.16.51008.13邊坡砼C20m332.9425.113981.554砼直墻C20m36.0423.82534.35底板砼C20m334.3423.814544.886壓頂砼C20m31.7423.8716.27鋼筋砼C25m319.2444.98559.98砂礫石墊層m3228.437.58565.49鋼筋制安T0.87525.35869.710圍欄m120.025.03000.011建筑用防護網((1.5**1.5))個4.0280.01120.012聚胺脂砂漿m30.414034.885473.613閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m260800.048000.00(2)供電設施工程102250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（775KW))套180000.0080000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計323901..86號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬550*3..5m）1座136963..61土方開挖m31340.73.14156.22土方回填夯實m3201.06.51306.53邊坡砼C20m342.6425.118109.334砼直墻C20m37.8423.83305.65底板砼C20m344.5423.818859.116壓頂砼C20m32.2423.8932.47鋼筋砼C25m324.9444.911078.008砂礫石墊層m3296.137.511103.889鋼筋制安T1.07525.37525.310圍欄m130.025.03250.011建筑用防護網((1.5**1.5))個4.0280.01120.012聚胺脂砂漿m30.514034.887017.413閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m260800.048000.00(2)供電設施工程112250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井0.01改造機井（1眼眼）m01298.40.0小計249213..67號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*4..5m）1座211569..61土方開挖m32068.63.16412.52土方回填夯實m3310.26.52016.23邊坡砼C20m365.8425.127963.114砼直墻C20m312.0423.85068.65底板砼C20m368.6423.829089.666壓頂砼C20m33.4423.81432.47鋼筋砼C25m338.5444.917119.888砂礫石墊層m3456.837.517130.889鋼筋制安T1.67525.311739.5510圍欄m170.025.04250.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.814034.8810947.1113閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m295800.076000.00(2)供電設施工程149250110kV輸電線線路km0.370000.00210002380V輸電線線路km0.1555000.0082503配電變壓器（1160KWW)套1120000..0120000(3)鑿井0.01改造機井（1眼眼）m01298.40.0小計360819..68號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*5..5m）1座259268..31土方開挖m32528.23.17837.52土方回填夯實m3379.16.52464.23邊坡砼C20m380.4425.134177.114砼直墻C20m314.6423.86195.05底板砼C20m383.9423.835554.006壓頂砼C20m34.1423.81750.87鋼筋砼C25m347.0444.920924.118砂礫石墊層m3558.337.520937.669鋼筋制安T1.97525.314348.2210圍欄m180.025.04500.011建筑用防護網((2.5**1.5))個4.0350.01400.012聚胺脂砂漿m31.014034.8813379.8813閘門（1.0**1.0）扇2.0300.0600.014啟閉機臺2.0400.0800.015首部管理房（彩彩鋼板）m2118800.094400.00(2)供電設施工程142250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（1160KWW)套1120000..0120000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計505390..39號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬550*4mm）1座159627..51土方開挖m31532.33.14750.12土方回填夯實m3229.86.51493.73邊坡砼C20m348.7425.120702.444砼直墻C20m38.9423.83771.85底板砼C20m350.8423.821529.006壓頂砼C20m32.5423.81059.57鋼筋砼C25m328.5444.912679.778砂礫石墊層m3338.437.512690.009鋼筋制安T1.27525.39030.410圍欄m140.025.03500.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.614034.888420.913閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m272800.057600.00(2)供電設施工程0112250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井0.01改造機井（1眼眼）m01298.40.0小計271877..510號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬550*4mm）1座159627..51土方開挖m31532.33.14750.12土方回填夯實m3229.86.51493.73邊坡砼C20m348.7425.120702.444砼直墻C20m38.9423.83771.85底板砼C20m350.8423.821529.006壓頂砼C20m32.5423.81059.57鋼筋砼C25m328.5444.912679.778砂礫石墊層m3338.437.512690.009鋼筋制安T1.27525.39030.410圍欄m140.025.03500.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.614034.888420.913閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m272800.057600.00(2)供電設施工程0112250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計375749..511號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*5..5m）1座240868..31土方開挖m32528.23.17837.52土方回填夯實m3379.16.52464.23邊坡砼C20m380.4425.134177.114砼直墻C20m314.6423.86195.05底板砼C20m383.9423.835554.006壓頂砼C20m34.1423.81750.87鋼筋砼C25m347.0444.920924.118砂礫石墊層m3558.337.520937.669鋼筋制安T1.97525.314348.2210圍欄m180.025.04500.011建筑用防護網((2.5**1.5))個4.0350.01400.012聚胺脂砂漿m31.014034.8813379.8813閘門（1.0**1.0）扇2.0300.0600.014啟閉機臺2.0400.0800.015首部管理房（彩彩鋼板）m295800.076000.00(2)供電設施工程132250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（1110KWW)套1110000..0110000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計476990..312號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*4mm）1座178495..41土方開挖m31838.73.15700.02土方回填夯實m3275.76.51792.23邊坡砼C20m358.5425.124856.114砼直墻C20m310.6423.84505.55底板砼C20m361.0423.825857.556壓頂砼C20m33.0423.81273.37鋼筋砼C25m334.2444.915217.668砂礫石墊層m3406.137.515227.339鋼筋制安T1.47525.310435.1110圍欄m160.025.04000.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.714034.889730.813閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0300.0600.015首部管理房（彩彩鋼板）m272800.057600.00(2)供電設施工程119250110kV輸電線線路km0.370000.00210002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計401617..413號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬550*3..5m）1座146463..61土方開挖m31340.73.14156.22土方回填夯實m3201.06.51306.53邊坡砼C20m342.6425.118109.334砼直墻C20m37.8423.83305.65底板砼C20m344.5423.818859.116壓頂砼C20m32.2423.8932.47鋼筋砼C25m324.9444.911078.008砂礫石墊層m3296.137.511103.889鋼筋制安T1.07525.37525.310圍欄m130.025.03250.011建筑用防護網((1.5**1.5))個4.0280.01120.012聚胺脂砂漿m30.514034.887017.413閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0300.0600.015首部管理房（彩彩鋼板）m272800.057600.00(2)供電設施工程112250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計362585..614號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬550*3..5m）1座146463..61土方開挖m31340.73.14156.22土方回填夯實m3201.06.51306.53邊坡砼C20m342.6425.118109.334砼直墻C20m37.8423.83305.65底板砼C20m344.5423.818859.116壓頂砼C20m32.2423.8932.47鋼筋砼C25m324.9444.911078.008砂礫石墊層m3296.137.511103.889鋼筋制安T1.07525.37525.310圍欄m130.025.03250.011建筑用防護網((1.5**1.5))個4.0280.01120.012聚胺脂砂漿m30.514034.887017.413閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0300.0600.015首部管理房（彩彩鋼板）m272800.057600.00(2)供電設施工程112250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井0.01改造機井（1眼眼）m01298.40.0小計258713..615號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*5..5m）1座240868..31土方開挖m32528.23.17837.52土方回填夯實m3379.16.52464.23邊坡砼C20m380.4425.134177.114砼直墻C20m314.6423.86195.05底板砼C20m383.9423.835554.006壓頂砼C20m34.1423.81750.87鋼筋砼C25m347.0444.920924.118砂礫石墊層m3558.337.520937.669鋼筋制安T1.97525.314348.2210圍欄m180.025.04500.011建筑用防護網((2.5**1.5))個4.0350.01400.012聚胺脂砂漿m31.014034.8813379.8813閘門（1.0**1.0）扇2.0300.0600.014啟閉機臺2.0400.0800.015首部管理房（彩彩鋼板）m295800.076000.00(2)供電設施工程132250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（1110KWW)套1110000..0110000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計476990..316號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬555*4mm）1座159195..61土方開挖m31685.53.15225.02土方回填夯實m3252.76.51642.83邊坡砼C20m353.6425.122784.774砼直墻C20m39.7423.84130.05底板砼C20m355.9423.823702.776壓頂砼C20m32.8423.81167.27鋼筋砼C25m331.4444.913949.448砂礫石墊層m3372.237.513958.449鋼筋制安T1.37525.39565.510圍欄m150.025.03750.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.614034.888919.913閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m260800.048000.00(2)供電設施工程112250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計375317..617號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬555*4mm）1座159195..61土方開挖m31685.53.15225.02土方回填夯實m3252.76.51642.83邊坡砼C20m353.6425.122784.774砼直墻C20m39.7423.84130.05底板砼C20m355.9423.823702.776壓頂砼C20m32.8423.81167.27鋼筋砼C25m331.4444.913949.448砂礫石墊層m3372.237.513958.449鋼筋制安T1.37525.39565.510圍欄m150.025.03750.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.614034.888919.913閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m260800.048000.00(2)供電設施工程112250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計375317..618號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬555*4mm）1座168795..61土方開挖m31685.53.15225.02土方回填夯實m3252.76.51642.83邊坡砼C20m353.6425.122784.774砼直墻C20m39.7423.84130.05底板砼C20m355.9423.823702.776壓頂砼C20m32.8423.81167.27鋼筋砼C25m331.4444.913949.448砂礫石墊層m3372.237.513958.449鋼筋制安T1.37525.39565.510圍欄m150.025.03750.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.614034.888919.913閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m272800.057600.00(2)供電設施工程132250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（1110KWW)套1110000..0110000(3)鑿井103872..01改造機井（1眼眼）m801298.4103872..0小計404917..619號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬660*4..5m）1座193169..61土方開挖m32068.63.16412.52土方回填夯實m3310.26.52016.23邊坡砼C20m365.8425.127963.114砼直墻C20m312.0423.85068.65底板砼C20m368.6423.829089.666壓頂砼C20m33.4423.81432.47鋼筋砼C25m338.5444.917119.888砂礫石墊層m3456.837.517130.889鋼筋制安T1.67525.311739.5510圍欄m170.025.04250.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.814034.8810947.1113閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m272800.057600.00(2)供電設施工程0.0149250110kV輸電線線路km0.370000.00210002380V輸電線線路km0.1555000.0082503配電變壓器（1160KWW)套1120000..0120000(3)鑿井0.01改造機井（1眼眼）m01298.40.0小計342419..620號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬550*4mm）1座159627..51土方開挖m31532.33.14750.12土方回填夯實m3229.86.51493.73邊坡砼C20m348.7425.120702.444砼直墻C20m38.9423.83771.85底板砼C20m350.8423.821529.006壓頂砼C20m32.5423.81059.57鋼筋砼C25m328.5444.912679.778砂礫石墊層m3338.437.512690.009鋼筋制安T1.27525.39030.410圍欄m140.025.03500.011建筑用防護網((2*1..5)個4.0300.01200.012聚胺脂砂漿m30.614034.888420.913閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m272800.057600.00(2)供電設施工程0112250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井0.01改造機井（1眼眼）m01298.40.0小計271877..521號系統(tǒng)首部單位數量單價復價(1)沉淀池(長寬550*3..5m）1座146563..61土方開挖m31340.73.14156.22土方回填夯實m3201.06.51306.53邊坡砼C20m342.6425.118109.334砼直墻C20m37.8423.83305.65底板砼C20m344.5423.818859.116壓頂砼C20m32.2423.8932.47鋼筋砼C25m324.9444.911078.008砂礫石墊層m3296.137.511103.889鋼筋制安T1.07525.37525.310圍欄m130.025.03250.011建筑用防護網((1.5**1.5))個4.0280.01120.012聚胺脂砂漿m30.514034.887017.413閘門（1.0**0.5）扇2.0250.0500.014啟閉機臺2.0350.0700.015首部管理房（彩彩鋼板）m272800.057600.00(2)供電設施工程112250110kV輸電線線路km0.270000.00140002380V輸電線線路km0.1555000.0082503配電變壓器（990KW))套190000.0090000(3)鑿井0.01改造機井（1眼眼）m01298.40.0小計258813..6合計79415022.6XX鄉(xiāng)1-1分分系統(tǒng)（515畝,1個系統(tǒng)）編號設備名稱及規(guī)格格單位數量單價（元）復價（元）設備費設備費安裝費一建筑工程40167.44(1)滴灌系統(tǒng)40167.441土方開挖m344863.113906.662土方回填（其中中人工回填填占20%）m344862.812560.883砼鎮(zhèn)墩座10250.02500.04閘閥井（樹脂）座8800.06400.05排水井（樹脂）座6800.04800.0二首部系統(tǒng)125586..018837.991砂式+網式全自動反沖沖洗過濾器器6"臺172000.0072000.0010800.002壓差式施肥罐((200LL)個1450.0450.067.53自動反沖洗控制制器個110000.0010000.001500.04自動反沖洗閥（3"×22"×3""）個44200.016800.002520.052"進排氣閥個2450.0900.0135.061/2"進排氣氣閥個250.0100.015.07DN150柔性性接頭（含含法蘭）個2360.0720.0108.08DN150對夾夾式軟密封封蝶閥(含法蘭)個3450.01350.0202.59DN150×550鋼三盤三三通個1454.0454.068.110DN150可拆拆式水平螺螺翼水表個13000.03000.0450.011壓力表436.0144.021.612DN150鋼制制三盤三通通個2480.0960.0144.013DN150止止回閥個1380.0380.057.014DN150鋼鋼管m8220.01760.0264.015DN150鋼彎彎管個2360.0720.0108.016DN150鋼法法蘭個856.0448.067.217離心泵（水泵型型號：（KQW1150/3320-222/4）套115400.0015400.002310.0三田間材料163853..413534.33（一）輸水管83360.008336.0干管及分干管3PVC200（0.4MMPa)m52131.0016151.001615.14PVC160（0.4MMPa)m324020.0064800.006480.05PVC110（0.4MMPa)m010.500.00.06PVC90（00.4MPPa)m3656.602409.0240.9（二）PVC管件9219.0921.96正三通φ90個3528.0980.098.011異徑三通φ2000*1660*2000個588.0440.044.012異徑三通φ1660*900*1600個2937.01073.0107.315蝶閥φ200個2214.0428.042.816蝶閥φ160個6158.0948.094.817蝶閥φ110個0118.00.00.018de90PVCC球閥個7736.02772.0277.221PVC法蘭((de2000，配套螺螺栓)個434.0136.013.622PVC法蘭((de1660，配套螺螺栓)個1228.0336.033.623PVC法蘭((de1110，配套螺螺栓)個016.00.00.024de90外絲接接頭個5812.0696.069.625de90外絲承承插直通個5812.0696.069.626de90鐵卡子子個582.0116.011.632異徑接頭φ2000*1660個136.036.03.633異徑接頭φ1660*1110個012.00.00.034異徑接頭φ1660*900個610.060.06.037de200PVVC彎頭個146.046.04.638de160PVVC彎頭個932.0288.028.839de110PVVC彎頭個016.00.00.040de90PVCC彎頭個612.072.07.241排氣閥個616.096.09.6（三）PE管材及管管件71274.444276.41PE管材(dde90,,0.255Mpa,,1.6mmm)m30623.209798.4587.92棉花用滴灌帶((de166（q=1..8L/hh))m3780000.1660480.003628.84PE直通個1680.2033.62.05按扣三通(dee16，600LL/h)個48120.20962.457.7四其它1818.01膠水Kg1735.0595.02清洗劑Kg236.0138.03生料帶個282.0056.04鋼鋸個1727.0459.05鋼鋸條個5710.0570.0合計331424..832372.22XX鄉(xiāng)1-2分分系統(tǒng)（430畝,1個系統(tǒng)）編號設備名稱及規(guī)格格單位數量單價（元）復價（元）設備費設備費安裝費一建筑工程34010.66(1)滴灌系統(tǒng)34010.661土方開挖m339343.112195.442土方回填m339342.811015.223砼鎮(zhèn)墩座8250.02000.04閘閥井（樹脂）座6800.04800.05排水井（樹脂）座5800.04000.0二首部系統(tǒng)126186..018927.991砂式+網式全自動反沖沖洗過濾器器6"臺172000.0072000.0010800.002壓差式施肥罐((200LL)個1450.0450.067.53自動反沖洗控制制器個110000.0010000.001500.04自動反沖洗閥（3"×22"×3""）個44200.016800.002520.052"進排氣閥個2450.0900.0135.061/2"進排氣氣閥個250.0100.015.07DN150柔性性接頭（含含法蘭）個2360.0720.0108.08DN150對夾夾式軟密封封蝶閥(含法蘭)個3450.01350.0202.59DN150×550鋼三盤三三通個1454.0454.068.110DN150可拆拆式水平螺螺翼水表個13000.03000.0450.011壓力表436.0144.021.612DN150鋼制制三盤三通通個2480.0960.0144.013DN150止止回閥個1380.0380.057.014DN150鋼鋼管m8220.01760.0264.015DN150鋼彎彎管個2360.0720.0108.016DN150鋼法法蘭個856.0448.067.217離心泵（水泵型型號：（KQW2200/3320-337/4）套116000.0016000.002400.0三田間材料148790..712431.22（一）輸水管79343.227934.3干管及分干管3PVC200（0.4MMPa)m41631.012896.001289.64PVC160（0.4MMPa)m322620.064520.006452.05PVC110（0.4MMPa)m010.50.00.06PVC90（00.4MPPa)m2926.61927.2192.7（二）PVC管件8251.8825.26正三通φ90個3428.0952.095.29異徑三通φ2000*1660*2000個488.0352.035.210異徑三通φ1660*900*1600個2937.01073.0107.312蝶閥φ200個1214.0214.021.413蝶閥φ160個5158.0790.079.014蝶閥φ110個0118.00.00.015de90PVCC球閥個7536.02692.8269.317PVC法蘭((de2000，配套螺螺栓)個234.068.06.818PVC法蘭((de1660，配套螺螺栓)個1028.0280.028.019PVC法蘭((de1110，配套螺螺栓)個016.00.00.020de90外絲接接頭個5812.0696.069.621de90外絲承承插直通個5812.0696.069.622de90鐵卡子子個582.0116.011.625異徑接頭φ2000*1660個136.036.03.626異徑接頭φ1660*1110個012.00.00.027異徑接頭φ1660*900個510.050.05.030de160PVVC彎頭個332.096.09.631de110PVVC彎頭個016.00.00.032de90PVCC彎頭個512.060.06.033排氣閥個516.080.08.0（三）PE管材及管管件61195.773671.71PE管材(dde90,,0.255Mpa,,1.6mmm)m30623.29799.7588.02棉花用滴灌帶((de166（q=1..8L/hh))m3150000.1650400.003024.04PE直通個1680.233.62.05按扣三通(dee16，600LL/h)個48120.2962.457.7四其它1503.51膠水Kg1435.0490.02清洗劑Kg196.0114.03生料帶個242.047.44鋼鋸個1427.0378.05鋼鋸條個4710.0474.1合計310490..831359.11XX鄉(xiāng)1-3分分系統(tǒng)（380畝,1個系統(tǒng)）編號設備名稱及規(guī)格格單位數量單價（元）復價（元）設備費設備費安裝費一建筑工程31567.33(1)滴灌系統(tǒng)31567.331土方開挖m336473.111305.772土方回填m336472.810211.663砼鎮(zhèn)墩座5250.01250.04閘閥井（樹脂）座7800.05600.05排水井（樹脂）座4800.03200.0二首部系統(tǒng)125536..018830.441砂式+網式全自動反沖沖洗過濾器器6"臺172000.0072000.0010800.002壓差式施肥罐((150LL)個1400.0400.060.03自動反沖洗控制制器個110000.0010000.001500.04自動反沖洗閥（3"×22"×3""）個44200.016800.002520.052"進排氣閥個2450.0900.0135.061/2"進排氣氣閥個250.0100.015.07DN150柔性性接頭（含含法蘭）個2360.0720.0108.08DN150對夾夾式軟密封封蝶閥(含法蘭)個3450.01350.0202.59DN150×550鋼三盤三三通個1454.0454.068.110DN150可拆拆式水平螺螺翼水表個13000.03000.0450.011壓力表436.0144.021.612DN150鋼制制三盤三通通個2480.0960.0144.013DN150止止回閥個1380.0380.057.014DN150鋼鋼管m8220.01760.0264.015DN150鋼彎彎管個2360.0720.0108.016DN150鋼法法蘭個856.0448.067.217離心泵（水泵型型號：（KQW1150/3320-222/4）套115400.0015400.002310.0三田間材料131693..510875.99（一）輸水管72604.007069.0干管及分干管3PVC200（0.4MMPa)m79031.024490.002449.04PVC160（0.4MMPa)m231020.046200.004620.05PVC110（0.4MMPa)m010.50.00.06PVC90（00.4MPPa)m2906.61914.0191.4（二）PVC管件6538.8653.96正三通φ90個2428.0672.067.29異徑三通φ2000*1660*2000個388.0264.026.410異徑三通φ1660*900*1600個2037.0740.074.012蝶閥φ200個3214.0642.064.213蝶閥φ160個4158.0632.063.214蝶閥φ110個0118.00.00.015de90PVCC球閥個5336.01900.8190.117PVC法蘭((de2000，配套螺螺栓)個634.0204.020.418PVC法蘭((de1660，配套螺螺栓)個828.0224.022.419PVC法蘭((de1110，配套螺螺栓)個016.00.00.020de90外絲接接頭個4012.0480.048.021de90外絲承承插直通個4012.0480.048.022de90鐵卡子子個402.080.08.025異徑接頭φ2000*1660個136.036.03.626異徑接頭φ1660*1110個012.00.00.027異徑接頭φ1660*900個410.040.04.030de160PVVC彎頭個132.032.03.231de110PVVC彎頭個016.00.00.032de90PVCC彎頭個412.048.04.833排氣閥個416.064.06.4（三）PE管材及管管件52550.773153.01PE管材(dde90,,0.255Mpa,,1.6mmm)m22443.27180.8430.82棉花用滴灌帶((de166（q=1..8L/hh))m2790000.1644640.002678.44PE直通個1230.224.71.55按扣三通(dee16，600LL/h)個35260.2705.242.3四其它1369.01膠水Kg1335.0455.02清洗劑Kg176.0102.03生料帶個212.041.94鋼鋸個1327.0351.05鋼鋸條個4210.0419.1合計290165..829706.33XX鄉(xiāng)2-1分分系統(tǒng)（740畝,1個系統(tǒng)）編號設備名稱及規(guī)格格單位數量單價（元）復價（元）設備費設備費安裝費一建筑工程62920.33(1)滴灌系統(tǒng)62920.331土方開挖m368173.121132.772土方回填m368172.819087.663砼鎮(zhèn)墩座14250.03500.04閘閥井（樹脂）座14800.011200.005排水井（樹脂）座10800.08000.0二首部系統(tǒng)153472..023020.881砂式+網式全自動反沖沖洗過濾器器8"臺185000.0085000.0012750.002壓差式施肥罐((300LL)個11500.01500.0225.03自動反沖洗控制制器個110000.0010000.001500.04自動反沖洗閥((4"×33"×4"")個55500.027500.004125.052"進排氣閥個2450.0900.0135.061/2"進排氣氣閥個350.0150.022.57DN200柔性性接頭（含含法蘭）個2380.0760.0114.08DN200對夾夾式軟密封封蝶閥(含法蘭)個3480.01440.0216.09DN200×550鋼三盤三三通個1470.0470.070.510DN200可拆拆式水平螺螺翼水表個13200.03200.0480.011壓力表436.0144.021.612DN200鋼制制三盤三通通個2500.01000.0150.013DN200止止回閥個1400.0400.060.014DN200鋼鋼管m8240.01920.0288.015DN200鋼彎彎管個2380.0760.0114.016DN200鋼法法蘭個866.0528.079.217離心泵（水泵型型號：（KQW2200/3345-445/4）套117800.0017800.002670.0三田間材料280130..423516.55（一）輸水管152501..515250.22干管及分干管1PVC315（0.4MMPa)083.00.00.02PVC250（0.4MMPa)m71553.137966.553796.73PVC200（0.4MMPa)m20731.06417.0641.74PVC160（0.4MMPa)m516520.0103300..010330.005PVC110（0.4MMPa)m010.50.00.06PVC90（00.4MPPa)m7306.64818.0481.8（二）PVC管件15212.881521.31正三通φ31550212.00.00.02正三通φ2500個1164.0164.016.43正三通φ2000個0114.00.00.04正三通φ1600個176.076.07.65正三通φ1100個036.00.00.06正三通φ90個5428.01512.0151.28異徑三通φ2550*1660*2550個2128.0256.025.69異徑三通φ2000*1660*2000個888.0704.070.410異徑三通φ1660*900*1600個4437.01628.0162.8蝶閥φ3150284.00.00.011蝶閥φ250個3258.0774.077.412蝶閥φ200個1214.0214.021.413蝶閥φ160個10158.01580.0158.014蝶閥φ110個0118.00.00.015de90PVCC球閥個11936.04276.8427.7PVC法蘭((de3115，配套螺螺栓)098.00.00.016PVC法蘭((de2550，配套螺螺栓)個668.0408.040.817PVC法蘭((de2000，配套螺螺栓)個234.068.06.818PVC法蘭((de1660，配套螺螺栓)個2028.0560.056.019PVC法蘭((de1110，配套螺螺栓)個016.00.00.020de90外絲接接頭個8812.01056.0105.621de90外絲承承插直通個8812.01056.0105.622de90鐵卡子子個882.0176.017.623異徑接頭φ2550*2000個246.092.09.224異徑接頭φ2550*1660個042.00.00.025異徑接頭φ2000*1660個236.072.07.226異徑接頭φ1660*1110個012.00.00.027異徑接頭φ1660*900個1010.0100.010.030de160PVVC彎頭個532.0160.016.031de110PVVC彎頭個016.00.00.032de90PVCC彎頭個1012.0120.012.033排氣閥個1016.0160.016.0（三）PE管材及管管件112416..16745.01PE管材(dde90,,0.255Mpa,,1.6mmm)m45503.214558.77873.52棉花用滴灌帶((de166（q=1..8L/hh))m6023600.1696377.665782.74PE直通個2500.250.03.05按扣三通(dee16，600LL/h)個71490.21429.885.8四其它2650.71膠水Kg2535.0875.02清洗劑Kg336.0198.03生料帶個412.082.14鋼鋸個2527.0675.05鋼鋸條個8210.0820.6合計499173..446537.33XX鄉(xiāng)2-2分分系統(tǒng)（483畝,1個系統(tǒng)）編號設備名稱及規(guī)格格單位數量單價（元）復價（元）設備費設備費安裝費一建筑工程35436.22(1)滴灌系統(tǒng)35436.221土方開挖m342183.113075.882土方回填m342182.811810.443砼鎮(zhèn)墩座7250.01750.04閘閥井（樹脂）座6800.04800.05排水井（樹脂）座5800.04000.0二首部系統(tǒng)126186..018927.991砂式+網式全自動反沖沖洗過濾器器6"臺172000.0072000.0010800.002壓差式施肥罐((200LL)個1450.0450.067.53自動反沖洗控制制器個110000.0010000.001500.04自動反沖洗閥（3"×22"×3""）個44200.016800.002520.052"進排氣閥個2450.0900.0135.061/2"進排氣氣閥個250.0100.015.07DN150柔性性接頭（含含法蘭）個2360.0720.0108.08DN150對夾夾式軟密封封蝶閥(含法蘭)個3450.01350.0202.59DN150×550鋼三盤三三通個1454.0454.068.110DN150可拆拆式水平螺螺翼水表個13000.03000.0450.011壓力表436.0144.021.612DN150鋼制制三盤三通通個2480.0960.0144.013DN150止止回閥個1380.0380.057.014DN150鋼鋼管m8220.01760.0264.015DN150鋼彎彎管個2360.0720.0108.016DN150鋼法法蘭個856.0448.067.217離心泵（水泵型型號：（KQW2200/3320-337/4）套116000.0016000.002400.0三田間材料170929..514189.00（一）輸水管90322.119032.2干管及分干管1PVC315（0.4MMPa)083.00.00.02PVC250（0.4MMPa)m29753.115770.771577.13PVC200（0.4MMPa)m11031.03410.0341.04PVC160（0.4MMPa)m343220.068640.006864.05PVC110（0.4MMPa)m010.50.00.06PVC90（00.4MPPa)m3796.62501.4250.1（二）PVC管件8007.0800.71正三通φ31550212.00.00.02正三通φ2500個1164.0164.016.46正三通φ90個3028.0840.084.08異徑三通φ2550*1660*2550個2128.0256.025.69異徑三通φ2000*1660*2000個388.0264.026.410異徑三通φ1660*900*1600個2537.0925.092.5蝶閥φ3150284.00.00.011蝶閥φ250個1258.0258.025.812蝶閥φ200個0214.00.00.013蝶閥φ160個5158.0790.079.014蝶閥φ110個0118.00.00.015de90PVCC球閥個6636.02376.0237.6PVC法蘭((de3115，配套螺螺栓)098.00.00.016PVC法蘭((de2550，配套螺螺栓)個268.0136.013.617PVC法蘭((de2000，配套螺螺栓)個034.00.00.018PVC法蘭((de1660，配套螺螺栓)個1028.0280.028.019PVC法蘭((de1110，配套螺螺栓)個016.00.00.020de90外絲接接頭個5012.0600.060.021de90外絲承承插直通個5012.0600.060.022de90鐵卡子子個502.0100.010.023異徑接頭φ2550*2000個246.092.09.224異徑接頭φ2550*1660個042.00.00.025異徑接頭φ2000*1660個236.072.07.226異徑接頭φ1660*1110個012.00.00.027異徑接頭φ1660*900個510.050.05.030de160PVVC彎頭個232.064.06.431de110PVV