chentianrui
201 lines
22 KiB
XML
201 lines
22 KiB
XML
<Document>
|
|
<TabDefs>
|
|
<TabDef Title="table.name" Type="6" />
|
|
<TabDef Title="record.cost" Type="6" />
|
|
<TabDef Title="record.name" Type="6" />
|
|
<TabDef Title="column.type" Type="5" />
|
|
<TabDef Title="record.id" Type="6" />
|
|
<TabDef Title="column.name" Type="5" />
|
|
</TabDefs>
|
|
<DataDefs>
|
|
<dataset>
|
|
<table name="其他费用">
|
|
<columns>
|
|
<column name="id" type="string" />
|
|
<column name="name" type="string" />
|
|
<column name="cost" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="项目建设管理费_B" name="kdkzzs,jss" cost="7189.830134,127020.33236" />
|
|
<record id="电力工程质量检测费_C61" name="kdkzzs,jss" cost="1.061264,18.748997" />
|
|
<record id="虚节点" name="kdkzzs,jss" cost="512508.138223,9054278.489706" />
|
|
<record id="生产准备费_D" name="kdkzzs,jss" cost="4.510016,47.72472" />
|
|
<record id="使用林地可行性研究费用_C1C" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="项目建设技术服务费_C" name="kdkzzs,jss" cost="505313.798073,8927210.432626" />
|
|
<record id="施工图文件评审费_C43" name="kdkzzs,jss" cost="3509.433962,62000" />
|
|
<record id="水土保持方案编审费用_C14" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="水土保持监测及验收费_C64" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="项目前期工作费_C1" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="桩基检测费_C65" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="节能评估费用_C1A" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="可行性研究文件评审费_C41" name="kdkzzs,jss" cost="1981.132075,35000" />
|
|
<record id="施工过程造价咨询及竣工结算审核费_B5" name="kdkzzs,jss" cost="169.811321,3000" />
|
|
<record id="0" name="kdkzzs,jss" cost="512508.138223,9054278.489706" />
|
|
<record id="可行性研究费用_C11" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="建设场地征用及清理费_A" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="社会稳定风险评估费用_C1B" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="招标费_B2" name="kdkzzs,jss" cost="1.3507,23.86236" />
|
|
<record id="专业爆破服务费_E" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="设计文件评审费_C4" name="kdkzzs,jss" cost="8320.754717,147000" />
|
|
<record id="用地预审费用_C19" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="建设项目规划选址费_C13" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="工程建设检测费_C6" name="kdkzzs,jss" cost="1.061264,18.748997" />
|
|
<record id="生产职工培训及提前进场费_D3" name="kdkzzs,jss" cost="0,8.522271" />
|
|
<record id="矿产压覆评估费用_C18" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="工程监理费_B3" name="kdkzzs,jss" cost="7018.668113,123996.47" />
|
|
<record id="初步设计文件评审费_C42" name="kdkzzs,jss" cost="2830.188679,50000" />
|
|
<record id="工器具及办公家具购置费_D2" name="kdkzzs,jss" cost="2.05892,17.89677" />
|
|
<record id="勘察费_C31" name="kdkzzs,jss" cost="2098.184151,37067.92" />
|
|
<record id="特种设备安全监测费_C62" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="工程保险费_B6" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="知识产权转让与研究试验费_C2" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="环境影响评价费用_C12" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="管理车辆购置费_D1" name="kdkzzs,jss" cost="2.451096,21.305679" />
|
|
<record id="设备材料监造费_B4" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="电力工程技术经济标准编制费_C7" name="kdkzzs,jss" cost="0.482393,8.522271" />
|
|
<record id="勘察设计费_C3" name="kdkzzs,jss" cost="496989.087736,8780140.55" />
|
|
<record id="地质灾害危险性评估费用_C15" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="项目法人管理费_B1" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="环境监测及环境保护验收费_C63" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="设计费_C32" name="kdkzzs,jss" cost="494890.903585,8743072.63" />
|
|
<record id="地震安全性评价费用_C16" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="文物调查费用_C17" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="前期工作管理费用_C1D" name="kdkzzs,jss" cost="0,0" />
|
|
<record id="项目后评价费_C5" name="kdkzzs,jss" cost="2.411964,42.611357" />
|
|
</records>
|
|
</table>
|
|
<table name="总算表">
|
|
<columns>
|
|
<column name="id" type="string" />
|
|
<column name="name" type="string" />
|
|
<column name="cost" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="特殊项目_TSXM" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="0,0,0,0,0,0,0" />
|
|
<record id="架空输电线路本体工程_BTGC" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="8522.271424,0,0.002821,1035.512931,8522.271424,8522.271424,0" />
|
|
<record id="其中：建设场地征用及清理费_" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="0,0,0,0,0,0,0" />
|
|
<record id="虚节点" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="957399501.441882,910001624.510944,200.002979,73404243.111853,35269.222975,26620.812445,47362607.707962" />
|
|
<record id="其中：可抵扣增值税额_ZZS" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="40513255.325696,40000043.513686,0,0,703.673787,0,512508.138223" />
|
|
<record id="工程动态投资（一～八项合计）_DTTZ" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="307411643.171726,290000526.999086,0,0,8522.271424,0,17402593.901216" />
|
|
<record id="工程静态投资（一～七项合计）_JTTZ" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="302053961.037818,290000526.999086,100,36701574.852712,8522.271424,9049.27051,12044911.767308" />
|
|
<record id="一般线路本体工程_XLBT" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="8522.271424,0,0.002821,1035.512931,8522.271424,8522.271424,0" />
|
|
<record id="辅助设施工程_FZSS" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="0,0,0,0,0,0,0" />
|
|
<record id="建设期贷款利息_DKLX" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="5357682.133908,0,0,0,0,0,5357682.133908" />
|
|
<record id="其中：编制基准期价差_JC" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="476.463491,0,0.000158,57.893498,476.463491,0,0" />
|
|
<record id="价差预备费_JCYBF" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="0,0,0,0,0,0,0" />
|
|
<record id="其他费用_QTFY" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="9054278.489706,0,2.99757,1100155.345043,0,0,9054278.489706" />
|
|
<record id="0" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="957399501.441882,910001624.510944,200.002979,73404243.111853,35269.222975,26620.812445,47362607.707962" />
|
|
<record id="动态费用_DTFY" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="5357682.133908,0,0,0,0,0,5357682.133908" />
|
|
<record id="设备购置费_SBGZF" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="290000526.999086,290000526.999086,96.00951,35237002.065503,0,526.999086,0" />
|
|
<record id="基本预备费_JBYBF" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="2990633.277602,0,0.990099,363381.929235,0,0,2990633.277602" />
|
|
<record id="小计_HJ" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="8522.271424,0,0.002821,1035.512931,8522.271424,8522.271424,0" />
|
|
</records>
|
|
</table>
|
|
<table name="辅助费用">
|
|
<columns>
|
|
<column name="id" type="string" />
|
|
<column name="name" type="string" />
|
|
<column name="cost" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="虚节点" cost="0" />
|
|
<record id="巡线、检修道路工程_T2" cost="0" />
|
|
<record id="生产作业工具_T4" cost="0" />
|
|
<record id="巡线、检修站工程_T1" cost="0" />
|
|
<record id="室外工程_TF3" cost="0" />
|
|
<record id="生产维护通信设备_T3" cost="0" />
|
|
<record id="办公室、汽车库及仓库_TF1" cost="0" />
|
|
<record id="巡检修站征地_TF2" cost="0" />
|
|
<record id="0" cost="0" />
|
|
</records>
|
|
</table>
|
|
<table name="线路基准期价差">
|
|
<columns>
|
|
<column name="id" type="string" />
|
|
<column name="name" type="string" />
|
|
<column name="cost" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="虚节点" cost="952.926982" />
|
|
<record id="装置性材料价差_ZCJC" cost="0" />
|
|
<record id="0" cost="952.926982" />
|
|
<record id="合计_HJ" cost="476.463491" />
|
|
<record id="线路编制基准期价差_JC" cost="476.463491" />
|
|
<record id="机械价差_JJC" cost="15.341123" />
|
|
<record id="人工价差_RJC" cost="461.122368" />
|
|
<record id="材料价差_CJC" cost="0" />
|
|
</records>
|
|
</table>
|
|
<table name="总算表万元">
|
|
<columns>
|
|
<column name="id" type="string" />
|
|
<column name="name" type="string" />
|
|
<column name="cost" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="虚节点" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="957390000,910000000,200.003311,73403402.18712,40000,30000,47350000" />
|
|
<record id="其中：可抵扣增值税额_ZZS" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="40510000,40000000,0,0,0,0,510000" />
|
|
<record id="价差预备费_JCYBF" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="0,0,0,0,0,0,0" />
|
|
<record id="设备购置费_SBGZF" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="290000000,290000000,96.010594,35236938.031592,0,0,0" />
|
|
<record id="工程静态投资（一～七项合计）_JTTZ" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="302050000,290000000,100,36701093.560146,10000,10000,12040000" />
|
|
<record id="小计_HJ" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="10000,0,0.003311,1215.066829,10000,10000,0" />
|
|
<record id="工程动态投资（一～八项合计）_DTTZ" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="307410000,290000000,0,0,10000,0,17400000" />
|
|
<record id="其中：建设场地征用及清理费_" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="0,0,0,0,0,0,0" />
|
|
<record id="其他费用_QTFY" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="9050000,0,2.996193,1099635.479951,0,0,9050000" />
|
|
<record id="动态费用_DTFY" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="5360000,0,0,0,0,0,5360000" />
|
|
<record id="架空输电线路本体工程_BTGC" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="10000,0,0.003311,1215.066829,10000,10000,0" />
|
|
<record id="建设期贷款利息_DKLX" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="5360000,0,0,0,0,0,5360000" />
|
|
<record id="其中：编制基准期价差_JC" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="0,0,0,0,0,0,0" />
|
|
<record id="辅助设施工程_FZSS" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="0,0,0,0,0,0,0" />
|
|
<record id="基本预备费_JBYBF" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="2990000,0,0.989902,363304.981774,0,0,2990000" />
|
|
<record id="一般线路本体工程_XLBT" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="10000,0,0.003311,1215.066829,10000,10000,0" />
|
|
<record id="特殊项目_TSXM" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="0,0,0,0,0,0,0" />
|
|
<record id="0" name="HJF,SBF,ZZJ,DWTZ,AZF,SGF,QTF" cost="957390000,910000000,200.003311,73403402.18712,40000,30000,47350000" />
|
|
</records>
|
|
</table>
|
|
<table name="场地征用费">
|
|
<columns>
|
|
<column name="id" type="string" />
|
|
<column name="name" type="string" />
|
|
<column name="cost" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="输电线路跨越补偿费_KYBC" cost="0" />
|
|
<record id="植被恢复_CS" cost="0" />
|
|
<record id="道路设施清理_DLSS" cost="0" />
|
|
<record id="建、构筑物补偿_JG" cost="0" />
|
|
<record id="林木补偿_LM" cost="0" />
|
|
<record id="矿产压覆评估费用_YFK" cost="0" />
|
|
<record id="迁移补偿费_QY" cost="0" />
|
|
<record id="青苗、经济作物补偿_QM" cost="0" />
|
|
<record id="电力线路、通信线路迁移补偿_SL" cost="0" />
|
|
<record id="通信线路清理_TXXL" cost="0" />
|
|
<record id="牵引机场地租用费_QYJ" cost="0" />
|
|
<record id="通信设施防输电线路干扰措施费_TXGL" cost="0" />
|
|
<record id="矿产压覆赔偿_KCPC" cost="0" />
|
|
<record id="拆除塔基赔偿_" cost="0" />
|
|
<record id="建设场地征用及清理费_CDZY" cost="0" />
|
|
<record id="建、构筑物清理_JGC" cost="0" />
|
|
<record id="输电线路走廊清理费_ZLPC" cost="0" />
|
|
<record id="电力线路清理_DLXL" cost="0" />
|
|
<record id="厂矿迁移补偿_CK" cost="0" />
|
|
<record id="道路迁移补偿_DL" cost="0" />
|
|
<record id="水土保持补偿费_STBC" cost="0" />
|
|
<record id="施工场地租用费_SG" cost="0" />
|
|
<record id="军事设施迁移补偿_JS" cost="0" />
|
|
<record id="土地征用费_TD" cost="0" />
|
|
<record id="桔子树、茶树赔偿_JZS" cost="0" />
|
|
<record id="其他大额迁移补偿_QT" cost="0" />
|
|
<record id="0" cost="0" />
|
|
<record id="水利设施迁移补偿_SLS" cost="0" />
|
|
<record id="管道迁移补偿_GD" cost="0" />
|
|
<record id="虚节点" cost="0" />
|
|
<record id="余物清理费_YW" cost="0" />
|
|
<record id="管道设施清理_GDSS" cost="0" />
|
|
<record id="建设场地征用_CD" cost="0" />
|
|
</records>
|
|
</table>
|
|
</dataset>
|
|
</DataDefs>
|
|
</Document>
|