喷灌灌溉系统工程预算

序号型号单位数量单价（元）一首部设备14.0KW管道离心泵（流量12.5m3，扬程50m）套12500.002DN40水泵配件总成（包含止回阀、软接头、蝶阀等配套的螺栓）套1630.003水泵控制线项1500.004水泵保护控制柜套11850.005SD30-2.5%免电源比例注肥泵（含配件）套16500.0067011-1叠片过滤器（含配件）套1325.00小计二自动控制系统1雨鸟-1″电磁阀只6280.0021mm2电磁阀控制线米3002.003PRO-C程序控制器（6站）套1800.00小计三分项工程（一）高棚微喷0.001De25PE管米653.502PE管配件批150.0035429型号旋转微喷头（微喷地插杆绿色套装）套75.604De25热镀锌钢管米758.005混凝土基础（规格：30×30×40cm，混凝土现浇）个1430.00小计（二）摇臂喷灌1De40PE管米1008.502De32PE管米1505.503PE管配件批1100.0043022型号摇臂喷头（含地插杆）套2255.00工程预算灌溉系统工程小计（三）滴箭滴灌1De40PE管米258.502De25PE管米3253.503PE管配件批1100.0041812型号双箭滴箭套3256.50小计（四）地插微喷1微喷地插延长杆（50cm）支6015.0025428型号平面雾化微喷头（绿色五件套）套605.603De40PE管米908.504De32PE管米1505.505PE管配件批1150.00小计（五）壁挂植物墙滴灌1壁挂平方米4150.002固定支架个4350.003De25PE管米1003.504PE管配件批1150.00小计四其他1De25PVC电工管米3502.002VC1419阀门箱只8150.0035453微喷专用打孔器把310.0045881-1自动进排气阀只1350.005包塑扎丝卷530.006光伏发电蓄电池连接处（含电缆材料及安装）项11500.007其他零配件批1100.00小计（一）直接费合计一+二+三+四（二）管理费(三)运杂费(四)安装调试费(五)合计(六)税金(七)工程总造价(五)×6%(五)+（六）(一)×5%(一)×6%(一)×20%复价（元）2500.00630.00500.001850.006500.00325.0012305.001680.00600.00800.003080.00227.5050.0039.20600.00420.001336.70850.00825.00100.001210.00工程预算灌溉系统工程2985.00212.501137.50300.002112.503762.50900.00336.00765.00825.00150.002976.00600.001400.00350.00150.002500.00700.001200.0030.00350.00150.001500.00100.004030.0032975.201648.761978.516595.0443197.512591.8545789.36