156 lines
16 KiB
XML
156 lines
16 KiB
XML
<Document>
|
|
<TabDefs>
|
|
<TabDef Title="table.name" Type="6" />
|
|
<TabDef Title="record.name" Type="6" />
|
|
<TabDef Title="record.cost" 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="cost" type="string" />
|
|
<column name="name" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="电缆工程生产准备费" cost="298184.479558" />
|
|
<record id="非电缆工程生产准备费" cost="-455406.180714" />
|
|
<record id="电缆工程工程质量检测费" cost="89455.343867" />
|
|
<record id="施工过程造价咨询及竣工结算审核费" cost="800" />
|
|
<record id="专项勘察费" cost="0" />
|
|
<record id="项目前期工作费" cost="-977890.279772" />
|
|
<record id="非电缆工程项目前期工作费" cost="-2085760.307669" />
|
|
<record id="工程监理费" cost="-986140.302391" />
|
|
<record id="项目管理经费" cost="-400135.783534" />
|
|
<record id="非电缆工程项目管理经费" cost="-1111191.080941" />
|
|
<record id="非电缆工程项目后评价费" cost="-455406.180714" />
|
|
<record id="工程建设检测费" cost="-47166.510347" />
|
|
<record id="水土保持监测及验收费" cost="0" />
|
|
<record id="环境监测及环境保护验收费" cost="0" />
|
|
<record id="其他设计费" cost="0" />
|
|
<record id="竣工图文件编制费" cost="0" />
|
|
<record id="项目建设管理费" cost="-1547408.453125" />
|
|
<record id="非电缆工程监理费" cost="-2909499.007343" />
|
|
<record id="0" cost="-14412932.44126" />
|
|
<record id="生产准备费" cost="-157221.701156" />
|
|
<record id="桩基检测费" cost="0" />
|
|
<record id="设计文件评审费" cost="0" />
|
|
<record id="勘察费" cost="-4611798.913663" />
|
|
<record id="非架空工程勘察费" cost="-4637798.913663" />
|
|
<record id="电缆工程项目前期工作费" cost="1107870.027896" />
|
|
<record id="工程保险费" cost="0" />
|
|
<record id="电缆工程项目管理经费" cost="711055.297408" />
|
|
<record id="电缆工程项目后评价费" cost="298184.479558" />
|
|
<record id="技术经济标准编制费" cost="-68143.968484" />
|
|
<record id="工程质量检测费" cost="-47166.510347" />
|
|
<record id="施工图文件评审费" cost="0" />
|
|
<record id="初步设计文件评审费" cost="0" />
|
|
<record id="勘察设计费" cost="-4611798.913663" />
|
|
<record id="施工图预算编制费" cost="0" />
|
|
<record id="基本设计费" cost="0" />
|
|
<record id="合计" cost="-7206466.22063" />
|
|
<record id="项目建设技术服务费" cost="-5861421.373423" />
|
|
<record id="项目后评价费" cost="-157221.701156" />
|
|
<record id="非电缆工程工程质量检测费" cost="-136621.854214" />
|
|
<record id="设计费" cost="0" />
|
|
<record id="一般勘察费" cost="-4611798.913663" />
|
|
<record id="架空工程勘察费" cost="26000" />
|
|
<record id="电缆工程监理费" cost="1923358.704952" />
|
|
<record id="招标费" cost="-161132.3672" />
|
|
<record id="建设场地征用及清理费" cost="359585.307073" />
|
|
</records>
|
|
</table>
|
|
<table name="总算表">
|
|
<columns>
|
|
<column name="id" type="string" />
|
|
<column name="cost" type="string" />
|
|
<column name="name" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="项目建设管理费" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-1547408.453125,0,0,0,2.661707,0,0,0,-1547408.453125" />
|
|
<record id="生产期可抵扣增值税" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="0,0,0,0,0,0,0,0,0" />
|
|
<record id="充电站、换电站工程" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="17663806.23653,87,5223296.598671,2824021.508273,-30.383628,203032.255592,9616488.129586,0,0" />
|
|
<record id="配电站、开关站工程" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="5650185.183385,174,220670.937185,2824021.508273,-9.71892,32472.32864,2605492.737927,0,0" />
|
|
<record id="项目建设技术服务费" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-5861421.373423,0,0,0,10.082269,0,0,0,-5861421.373423" />
|
|
<record id="通信线路工程" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="1347257.661277,0,0,0,-2.317427,0,1347257.661277,0,0" />
|
|
<record id="架空线路工程" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="29543382.398425,26,10818900.844281,0,-50.817765,1136283.938401,18724481.554143,0,0" />
|
|
<record id="工程动态投资" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-59821876.16441,0,17790103.734479,-103062198.081411,0,0,34918229.596986,-575603.309706,-8892408.104758" />
|
|
<record id="工程动态费用" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-1685941.884128,0,0,0,0,0,0,0,-1685941.884128" />
|
|
<record id="各项占静态投资比例 %" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="100,0,-30.600874,177.27796,0,0,-60.063075,0.990099,12.39589" />
|
|
<record id="建设场地征用及清理费" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="359585.307073,0,0,0,-0.618525,0,0,0,359585.307073" />
|
|
<record id="价差预备费" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-1220854.409886,0,0,0,0,0,0,0,-1220854.409886" />
|
|
<record id="建设期贷款利息" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-465087.474242,0,0,0,0,0,0,0,-465087.474242" />
|
|
<record id="工程静态投资" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-58135934.280282,0,17790103.734479,-103062198.081411,100,0,34918229.596986,-575603.309706,-7206466.22063" />
|
|
<record id="其他费用" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-7206466.22063,0,0,0,12.39589,0,0,0,-7206466.22063" />
|
|
<record id="0" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-228133351.359047,373,71160354.598586,-412248442.765896,286.614011,1656259.487897,139672799.954532,-1726807.976823,-24991255.169447" />
|
|
<record id="特殊项目费" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="0,0,0,0,-0,0,0,0,0" />
|
|
<record id="电缆线路工程" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="24464503.012651,86,1527235.354343,20312758.144256,-42.081551,284470.965263,2624509.514052,0,0" />
|
|
<record id="小 计" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-50353864.749946,0,17790103.734479,-103062198.081411,86.614011,0,34918229.596986,0,0" />
|
|
<record id="基本预备费" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,QTF,JBYBF" cost="-575603.309706,0,0,0,0.990099,0,0,0,-575603.309706" />
|
|
<record id="生产准备费" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-157221.701156,0,0,0,0.270438,0,0,0,-157221.701156" />
|
|
<record id="各项占动态投资的比例 %" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="100,0,-29.738458,172.281788,0,0,-58.370335,0.962195,14.86481" />
|
|
<record id="通信站工程" name="HJF,TZL,SBF,JZF,ZZJ,DWTZ,AZF,JBYBF,QTF" cost="-129022999.242212,0,0,-129022999.242212,221.933303,0,0,0,0" />
|
|
</records>
|
|
</table>
|
|
<table name="可抵扣增值税">
|
|
<columns>
|
|
<column name="id" type="string" />
|
|
<column name="cost" type="string" />
|
|
<column name="name" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="生产准备费" cost="0" />
|
|
<record id="技术经济标准编制费" cost="0" />
|
|
<record id="施工图预算编制费" cost="0" />
|
|
<record id="项目前期工作费" cost="0" />
|
|
<record id="项目建设技术服务费" cost="0" />
|
|
<record id="项目后评价费" cost="0" />
|
|
<record id="项目建设管理费" cost="0" />
|
|
<record id="招标费" cost="0" />
|
|
<record id="施工过程造价咨询及竣工结算审核费" cost="0" />
|
|
<record id="施工图文件评审费" cost="0" />
|
|
<record id="竣工图文件编制费" cost="0" />
|
|
<record id="基本设计费" cost="0" />
|
|
<record id="勘察费" cost="0" />
|
|
<record id="一般勘察费" cost="0" />
|
|
<record id="工程建设检测费" cost="0" />
|
|
<record id="桩基检测费" cost="0" />
|
|
<record id="设计文件评审费" cost="0" />
|
|
<record id="其他设计费" cost="0" />
|
|
<record id="专项勘察费" cost="0" />
|
|
<record id="工程保险费" cost="0" />
|
|
<record id="项目管理经费" cost="0" />
|
|
<record id="水土保持监测及验收费" cost="0" />
|
|
<record id="环境监测及环境保护验收费" cost="0" />
|
|
<record id="工程质量检测费" cost="0" />
|
|
<record id="初步设计文件评审费" cost="0" />
|
|
<record id="勘察设计费" cost="0" />
|
|
<record id="设计费" cost="0" />
|
|
<record id="工程监理费" cost="0" />
|
|
<record id="0" cost="0" />
|
|
</records>
|
|
</table>
|
|
<table name="建设场地征用及清理费">
|
|
<columns>
|
|
<column name="id" type="string" />
|
|
<column name="cost" type="string" />
|
|
<column name="name" type="string" />
|
|
</columns>
|
|
<records>
|
|
<record id="拆除物返库运输费" cost="0" />
|
|
<record id="施工场地租用费" cost="2000" />
|
|
<record id="土地征用费" cost="100" />
|
|
<record id="余物清理费" cost="354485.307073" />
|
|
<record id="迁移补偿费" cost="3000" />
|
|
<record id="水土保持补偿费" cost="0" />
|
|
<record id="0" cost="359585.307073" />
|
|
<record id="线路通道清理及补偿费" cost="0" />
|
|
</records>
|
|
</table>
|
|
</dataset>
|
|
</DataDefs>
|
|
</Document>
|