{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["总预算表","安装工程预算表","建筑工程预算表","本体工程费表","其他费用表","辅助设施费","调试费表","装置性材料统计表","编制年价差表","工料机汇总表","材料耗用表","三材汇总表","工程量计算表","主材设备汇总表"],"not_rendered":{"external_links":1,"defined_names":14},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"总预算表","index":0,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["总预算表"]
["表一甲：",{"$nulls":7},"金额单位：元："]
["序号","工程或费用名称","建筑工程费","安装工程费","设备购置费","其他费用","合计","各项占总计(%)","单位投资(元/KW或KVA)"]
["一","主辅生产工程",{"$nulls":4},2849905.95,73.06,4749.84]
["(一)","主要生产工程",887426.42,274850.73,null,null,1162277.15,{"v":29.8,"d":"29.80"},1937.13]
["(二)","设备购置费",null,null,{"v":1587628.8,"d":"1587628.80"},null,{"v":1587628.8,"d":"1587628.80"},{"v":40.7,"d":"40.70"},2646.05]
["(三)","辅助生产工程",{"$nulls":4},{"v":100000,"d":"100000.00"},2.56,166.67]
["二","与站址有关的单项工程"]
["三","小计",{"$nulls":4},2849905.95,73.06,4749.84]
["四","其他",{"$nulls":3},912007.76,912007.76,23.38,1520.01]
["(一)","其他费用",{"$nulls":3},871190.71,871190.71,22.33,1451.98]
["(二)","编制年价差",{"$nulls":3},40817.05,40817.05,1.05,68.03]
["五","基本预备费",{"$nulls":3},61470.49,61470.49,1.58,102.45]
["六","特殊项目费",{"$nulls":3},{"v":68000,"d":"68000.00"},{"v":68000,"d":"68000.00"},1.74,113.33]
["七","工程静态投资",{"$nulls":4},{"v":3891384.2,"d":"3891384.20"},99.76,6485.64]
["八","价差预备费",{"$nulls":3},{"v":1200,"d":"1200.00"},{"v":1200,"d":"1200.00"},0.03,{"v":2,"d":"2.00"}]
["九","建设期贷款利息",{"$nulls":3},{"v":8000,"d":"8000.00"},{"v":8000,"d":"8000.00"},0.21,13.33]
["十","工程动态投资",{"$nulls":4},{"v":3900584.2,"d":"3900584.20"},{"v":100,"d":"100.00"},6500.97]
["[编制人]：",null,null,"[编制证]：",{"$nulls":4},"[编制日期]：2005年08月29日"]

{"sheet":"安装工程预算表","index":1,"n_rows":86,"n_cols":17,"rows_kept":86,"merged":[[0,0,0,16],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,10],[2,11,2,16],[3,6,4,6],[3,7,4,7],[3,8,3,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,3,16]],"flags":["formulas_cached_only"]}
["安装工程预算表"]
["表三甲：",{"$nulls":15},"金额单位:元："]
["编制依据","项目名称及规范","单位","数量","单重","总重","单价",{"$nulls":4},"合价"]
[{"$nulls":6},"设备费","装置性材料","安装费",null,null,"合计","设备费","装置性材料","安装费"]
[{"$nulls":8},"合计","其中工资","其中机械",{"$nulls":3},"合计","其中工资","其中机械"]
["一","建筑工程费",""]
["YT1-2","人工挖土方  坚土 深1.5m以内","100m3",150,{"$nulls":4},{"v":842.4,"d":"842.40"},{"v":842.4,"d":"842.40"},null,{"v":126360,"d":"126360.00"},null,null,{"v":126360,"d":"126360.00"},{"v":126360,"d":"126360.00"}]
["YT2-3","柴油打桩机 轨道式 打预制混凝土方桩 30m","m3",800,{"$nulls":4},163.11,10.14,148.79,{"v":130488,"d":"130488.00"},null,null,{"v":130488,"d":"130488.00"},{"v":8112,"d":"8112.00"},{"v":119032,"d":"119032.00"}]
["YT3-2","砌砖 墙","m3",500,{"$nulls":4},159.48,38.45,1.74,{"v":79740,"d":"79740.00"},null,null,{"v":79740,"d":"79740.00"},{"v":19225,"d":"19225.00"},{"v":870,"d":"870.00"}]
["YT4-1","基础 毛石混凝土","m3",956,{"$nulls":4},209.61,27.07,{"v":18.8,"d":"18.80"},200387.16,null,null,200387.16,25878.92,{"v":17972.8,"d":"17972.80"}]
["YT11-11","砖墙、砌块墙面 混合砂浆","100m2",80,{"$nulls":4},{"v":657.6,"d":"657.60"},267.74,16.92,{"v":52608,"d":"52608.00"},null,null,{"v":52608,"d":"52608.00"},{"v":21419.2,"d":"21419.20"},{"v":1353.6,"d":"1353.60"}]
["","[定额费小计]","",{"$nulls":8},589583.16,null,null,589583.16,200995.12,{"v":139228.4,"d":"139228.40"}]
["","安装与生产同时进行增加费(人工的10%)","",{"$nulls":8},20099.51,null,null,20099.51,20099.51]
["","[定额直接费小计]","",{"$nulls":8},609682.67,null,null,609682.67,221094.63,{"v":139228.4,"d":"139228.40"}]
["","合计：","",{"$nulls":8},609682.67]
["A","直接工程费","%",{"$nulls":11},679739.08]
[" A1","基本直接费","%",{"$nulls":11},624186.48]
["  ","定额直接费","%",{"$nulls":11},609682.67]
["   ","人工费","%",100,{"$nulls":4},221094.63,{"$nulls":5},221094.63]
["   ","材料费","%",100,{"$nulls":4},249359.64,{"$nulls":5},249359.64]
["   ","机械费","%",100,{"$nulls":4},{"v":139228.4,"d":"139228.40"},{"$nulls":5},{"v":139228.4,"d":"139228.40"}]
["  ","人工费调差","%",6.56,{"$nulls":4},221094.63,{"$nulls":5},14503.81]
["  ","计价材料费调差","%",100]
["  ","机械费调差","%",100]
[" A2","其它直接费","%",{"$nulls":11},10049.41]
["  ","冬雨季施工增加费","%",0.92,{"$nulls":4},624186.48,{"$nulls":5},5742.52]
["  ","施工工具用具使用费","%",0.69,{"$nulls":4},624186.48,{"$nulls":5},4306.89]
[" A3","现场经费","%",{"$nulls":11},45503.19]
["  ","临时设施费(初级阶段)","%",2.21,{"$nulls":4},624186.48,{"$nulls":5},13794.52]
["  ","现场管理费","%",5.08,{"$nulls":4},624186.48,{"$nulls":5},31708.67]
["B","间接费","%",{"$nulls":11},72904.98]
[" B1","企业管理费","%",{"$nulls":11},55864.69]
["  ","企业基本管理费","%",3.28,{"$nulls":4},624186.48,{"$nulls":5},20473.32]
["  ","职工基本养老保险和失业保险费","%",4,{"$nulls":4},624186.48,{"$nulls":5},24967.46]
["  ","工会经费、教育经费和住房公积金","%",1.67,{"$nulls":4},624186.48,{"$nulls":5},10423.91]
[" B2","财务费用","%",1.2,{"$nulls":4},624186.48,{"$nulls":5},7490.24]
[" B3","施工机构转移费","%",1.53,{"$nulls":4},624186.48,{"$nulls":5},9550.05]
["C","利润","%",6,{"$nulls":4},752644.06,{"$nulls":5},45158.64]
["D","综合费率（含其它直接费、现场经费、间接费、利润）","%",10,{"$nulls":4},624186.48,{"$nulls":5},62418.65]
["E","税金","%",3.41,{"$nulls":4},{"v":797802.7,"d":"797802.70"},{"$nulls":5},27205.07]
["","建筑工程费","%",100,{"$nulls":4},887426.42,{"$nulls":5},887426.42]
["二","安装工程费",""]
["YD1-21","110kV双卷变压器安装　容量10000kVA以下","台",2,{"$nulls":4},8076.47,2446.14,4083.97,16152.94,null,null,16152.94,4892.28,8167.94]
["","变压器 S9-400/10 全密封","台",2,80860,161720,{"v":28500,"d":"28500.00"},{"$nulls":4},{"v":57000,"d":"57000.00"},{"v":57000,"d":"57000.00"}]
["YD1-26","110kV三卷变压器安装　容量25000kVA以下","台",3,{"$nulls":4},11313.47,3254.96,5640.42,33940.41,null,null,33940.41,9764.88,16921.26]
["","变压器 S9-500/10 全密封","台",3,92270,276810,{"v":32000,"d":"32000.00"},{"$nulls":4},{"v":96000,"d":"96000.00"},{"v":96000,"d":"96000.00"}]
["YD1-103","变压器油过滤　220kV设备以下","t",50,{"$nulls":4},622.92,70.98,{"v":347.5,"d":"347.50"},{"v":31146,"d":"31146.00"},null,null,{"v":31146,"d":"31146.00"},{"v":3549,"d":"3549.00"},{"v":17375,"d":"17375.00"}]
["YD2-6","少油断路器安装　户内 电流8000A以下","台",15,{"$nulls":4},1022.38,717.38,100.78,{"v":15335.7,"d":"15335.70"},null,null,{"v":15335.7,"d":"15335.70"},{"v":10760.7,"d":"10760.70"},{"v":1511.7,"d":"1511.70"}]
["","六氟化硫断路器 35kV 国产(综合)","组",15,null,null,{"v":93000,"d":"93000.00"},{"$nulls":4},{"v":1395000,"d":"1395000.00"},{"v":1395000,"d":"1395000.00"}]
["YD7-7","抓斗式起重机电气安装　起重量15t以内","台",6,{"$nulls":4},4695.88,2675.09,196.86,28175.28,null,null,28175.28,16050.54,1181.16]
["YD9-1","设备照明安装　锅炉本体","套",50,{"$nulls":4},163.63,83.89,52.45,{"v":8181.5,"d":"8181.50"},null,null,{"v":8181.5,"d":"8181.50"},{"v":4194.5,"d":"4194.50"},{"v":2622.5,"d":"2622.50"}]
["","[定额费小计]","",{"$nulls":8},132931.83,null,null,132931.83,{"v":49211.9,"d":"49211.90"},47779.56]
["","安装与生产同时进行增加费(人工的10%)","",{"$nulls":8},4921.19,null,null,4921.19,4921.19]
["","[定额直接费小计]","",{"$nulls":8},137853.02,null,null,137853.02,54133.09,47779.56]
["","[乙供设备小计]","",{"$nulls":9},{"v":1548000,"d":"1548000.00"}]
["","合计：","",{"$nulls":8},1685853.02]
["A","直接工程费","%",{"$nulls":11},182945.25]
[" A1","基本直接费","%",{"$nulls":11},144376.06]
["  ","定额直接费","%",{"$nulls":11},137853.02]
["   ","人工费","%",100,{"$nulls":4},54133.09,{"$nulls":5},54133.09]
["   ","材料费","%",100,{"$nulls":4},35940.37,{"$nulls":5},35940.37]
["   ","机械费","%",100,{"$nulls":4},47779.56,{"$nulls":5},47779.56]
["  ","装材费","%"]
["   ","装材费(招标方)","%",100]
["   ","装材费(投标方)","%",100]
["  ","人工费调差","%",12.05,{"$nulls":4},54133.09,{"$nulls":5},6523.04]
["  ","计价材料费调差","%",100]
["  ","机械费调差","%",100]
[" A2","其它直接费","%",{"$nulls":11},10560.23]
["  ","冬雨季施工增加费","%",9.07,{"$nulls":4},{"v":60656.127345,"d":"60656.13"},{"$nulls":5},5501.51]
["  ","施工工具用具使用费","%",8.34,{"$nulls":4},{"v":60656.127345,"d":"60656.13"},{"$nulls":5},5058.72]
[" A3","现场经费","%",{"$nulls":11},28008.96]
["  ","临时设施费(初级阶段)","%",2.7,{"$nulls":4},144376.06,{"$nulls":5},3898.15]
["  ","现场管理费","%",39.75,{"$nulls":4},{"v":60656.127345,"d":"60656.13"},{"$nulls":5},24110.81]
["B","间接费","%",{"$nulls":11},65454.17]
[" B1","企业管理费","%",{"$nulls":11},54493.46]
["  ","企业基本管理费","%",35.54,{"$nulls":4},{"v":60656.127345,"d":"60656.13"},{"$nulls":5},21557.19]
["  ","职工基本养老保险和失业保险费","%",39.4,{"$nulls":4},{"v":60656.127345,"d":"60656.13"},{"$nulls":5},23898.51]
["  ","工会经费、教育经费和住房公积金","%",14.9,{"$nulls":4},{"v":60656.127345,"d":"60656.13"},{"$nulls":5},9037.76]
[" B2","财务费用","%",1,{"$nulls":4},144376.06,{"$nulls":5},1443.76]
[" B3","施工机构转移费","%",15.69,{"$nulls":4},{"v":60656.127345,"d":"60656.13"},{"$nulls":5},9516.95]
["C","利润","%",7,{"$nulls":4},248399.42,{"$nulls":5},17387.96]
["D","综合费率（含其它直接费、现场经费、间接费、利润）","%",100]
["E","税金","%",3.41,{"$nulls":4},265787.38,{"$nulls":5},9063.35]
["F","安装工程费","%",100,{"$nulls":4},274850.73,{"$nulls":5},274850.73]
["[编制人]：",{"$nulls":6},"[编制证]：",{"$nulls":8},"[编制日期]：2005年08月29日"]

{"sheet":"建筑工程预算表","index":2,"n_rows":85,"n_cols":11,"rows_kept":85,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,7],[2,8,2,10],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["建筑工程预算表"]
["表三乙：",{"$nulls":9},"金额单位：元："]
["序号","编制依据","项目名称及规范","单位","数量","单价",null,null,"合价"]
[{"$nulls":5},"合计","其中工资","其中机械","合计","其中工资","其中机械"]
[]
["1","YT1-2","人工挖土方  坚土 深1.5m以内","100m3",150,{"v":842.4,"d":"842.40"},{"v":842.4,"d":"842.40"},null,{"v":126360,"d":"126360.00"},{"v":126360,"d":"126360.00"}]
["2","YT2-3","柴油打桩机 轨道式 打预制混凝土方桩 30m","m3",800,163.11,10.14,148.79,{"v":130488,"d":"130488.00"},{"v":8112,"d":"8112.00"},{"v":119032,"d":"119032.00"}]
["3","YT3-2","砌砖 墙","m3",500,159.48,38.45,1.74,{"v":79740,"d":"79740.00"},{"v":19225,"d":"19225.00"},{"v":870,"d":"870.00"}]
["4","YT4-1","基础 毛石混凝土","m3",956,209.61,27.07,{"v":18.8,"d":"18.80"},200387.16,25878.92,{"v":17972.8,"d":"17972.80"}]
["5","YT11-11","砖墙、砌块墙面 混合砂浆","100m2",80,{"v":657.6,"d":"657.60"},267.74,16.92,{"v":52608,"d":"52608.00"},{"v":21419.2,"d":"21419.20"},{"v":1353.6,"d":"1353.60"}]
["","","[定额费小计]","",{"$nulls":4},589583.16,200995.12,{"v":139228.4,"d":"139228.40"}]
["6","","安装与生产同时进行增加费(人工的10%)","",{"$nulls":4},20099.51,20099.51]
["","","[定额直接费小计]","",{"$nulls":4},609682.67,221094.63,{"v":139228.4,"d":"139228.40"}]
["","","合计：",""]
["1","A","直接工程费","%",{"$nulls":4},679739.08]
["1.1"," A1","基本直接费","%",{"$nulls":4},624186.48]
["1.1.1","  ","定额直接费","%",{"$nulls":4},609682.67]
["1.1.1.1","   ","人工费","%",100,221094.63,null,null,221094.63]
["1.1.1.2","   ","材料费","%",100,249359.64,null,null,249359.64]
["1.1.1.3","   ","机械费","%",100,{"v":139228.4,"d":"139228.40"},null,null,{"v":139228.4,"d":"139228.40"}]
["1.1.2","  ","人工费调差","%",6.56,221094.63,null,null,14503.81]
["1.1.3","  ","计价材料费调差","%",100]
["1.1.4","  ","机械费调差","%",100]
["1.2"," A2","其它直接费","%",{"$nulls":4},10049.41]
["1.2.1","  ","冬雨季施工增加费","%",0.92,624186.48,null,null,5742.52]
["1.2.2","  ","施工工具用具使用费","%",0.69,624186.48,null,null,4306.89]
["1.3"," A3","现场经费","%",{"$nulls":4},45503.19]
["1.3.1","  ","临时设施费(初级阶段)","%",2.21,624186.48,null,null,13794.52]
["1.3.2","  ","现场管理费","%",5.08,624186.48,null,null,31708.67]
["2","B","间接费","%",{"$nulls":4},72904.98]
["2.1"," B1","企业管理费","%",{"$nulls":4},55864.69]
["2.1.1","  ","企业基本管理费","%",3.28,624186.48,null,null,20473.32]
["2.1.2","  ","职工基本养老保险和失业保险费","%",4,624186.48,null,null,24967.46]
["2.1.3","  ","工会经费、教育经费和住房公积金","%",1.67,624186.48,null,null,10423.91]
["2.2"," B2","财务费用","%",1.2,624186.48,null,null,7490.24]
["2.3"," B3","施工机构转移费","%",1.53,624186.48,null,null,9550.05]
["3","C","利润","%",6,752644.06,null,null,45158.64]
["4","D","综合费率（含其它直接费、现场经费、间接费、利润）","%",10,624186.48,null,null,62418.65]
["5","E","税金","%",3.41,{"v":797802.7,"d":"797802.70"},null,null,27205.07]
["6","","建筑工程费","%",100,887426.42,null,null,887426.42]
["","二","安装工程费",""]
["7","YD1-21","110kV双卷变压器安装　容量10000kVA以下","台",2,8076.47,2446.14,4083.97,16152.94,4892.28,8167.94]
["","","变压器 S9-400/10 全密封","台",2]
["8","YD1-26","110kV三卷变压器安装　容量25000kVA以下","台",3,11313.47,3254.96,5640.42,33940.41,9764.88,16921.26]
["","","变压器 S9-500/10 全密封","台",3]
["9","YD1-103","变压器油过滤　220kV设备以下","t",50,622.92,70.98,{"v":347.5,"d":"347.50"},{"v":31146,"d":"31146.00"},{"v":3549,"d":"3549.00"},{"v":17375,"d":"17375.00"}]
["10","YD2-6","少油断路器安装　户内 电流8000A以下","台",15,1022.38,717.38,100.78,{"v":15335.7,"d":"15335.70"},{"v":10760.7,"d":"10760.70"},{"v":1511.7,"d":"1511.70"}]
["","","六氟化硫断路器 35kV 国产(综合)","组",15]
["11","YD7-7","抓斗式起重机电气安装　起重量15t以内","台",6,4695.88,2675.09,196.86,28175.28,16050.54,1181.16]
["12","YD9-1","设备照明安装　锅炉本体","套",50,163.63,83.89,52.45,{"v":8181.5,"d":"8181.50"},{"v":4194.5,"d":"4194.50"},{"v":2622.5,"d":"2622.50"}]
["","","[定额费小计]","",{"$nulls":4},132931.83,{"v":49211.9,"d":"49211.90"},47779.56]
["13","","安装与生产同时进行增加费(人工的10%)","",{"$nulls":4},4921.19,4921.19]
["","","[定额直接费小计]","",{"$nulls":4},137853.02,54133.09,47779.56]
["","","[乙供设备小计]",""]
["","","合计：",""]
["1","A","直接工程费","%",{"$nulls":4},182945.25]
["1.1"," A1","基本直接费","%",{"$nulls":4},144376.06]
["1.1.1","  ","定额直接费","%",{"$nulls":4},137853.02]
["1.1.1.1","   ","人工费","%",100,54133.09,null,null,54133.09]
["1.1.1.2","   ","材料费","%",100,35940.37,null,null,35940.37]
["1.1.1.3","   ","机械费","%",100,47779.56,null,null,47779.56]
["1.1.2","  ","装材费","%"]
["1.1.2.1","   ","装材费(招标方)","%",100]
["1.1.2.2","   ","装材费(投标方)","%",100]
["1.1.3","  ","人工费调差","%",12.05,54133.09,null,null,6523.04]
["1.1.4","  ","计价材料费调差","%",100]
["1.1.5","  ","机械费调差","%",100]
["1.2"," A2","其它直接费","%",{"$nulls":4},10560.23]
["1.2.1","  ","冬雨季施工增加费","%",9.07,{"v":60656.127345,"d":"60656.13"},null,null,5501.51]
["1.2.2","  ","施工工具用具使用费","%",8.34,{"v":60656.127345,"d":"60656.13"},null,null,5058.72]
["1.3"," A3","现场经费","%",{"$nulls":4},28008.96]
["1.3.1","  ","临时设施费(初级阶段)","%",2.7,144376.06,null,null,3898.15]
["1.3.2","  ","现场管理费","%",39.75,{"v":60656.127345,"d":"60656.13"},null,null,24110.81]
["2","B","间接费","%",{"$nulls":4},65454.17]
["2.1"," B1","企业管理费","%",{"$nulls":4},54493.46]
["2.1.1","  ","企业基本管理费","%",35.54,{"v":60656.127345,"d":"60656.13"},null,null,21557.19]
["2.1.2","  ","职工基本养老保险和失业保险费","%",39.4,{"v":60656.127345,"d":"60656.13"},null,null,23898.51]
["2.1.3","  ","工会经费、教育经费和住房公积金","%",14.9,{"v":60656.127345,"d":"60656.13"},null,null,9037.76]
["2.2"," B2","财务费用","%",1,144376.06,null,null,1443.76]
["2.3"," B3","施工机构转移费","%",15.69,{"v":60656.127345,"d":"60656.13"},null,null,9516.95]
["3","C","利润","%",7,248399.42,null,null,17387.96]
["4","D","综合费率（含其它直接费、现场经费、间接费、利润）","%",100]
["5","E","税金","%",3.41,265787.38,null,null,9063.35]
["6","F","安装工程费","%",100,274850.73,null,null,274850.73]
["[编制人]：",{"$nulls":4},"[编制证]：",{"$nulls":4},"[编制日期]：2005年08月29日"]

{"sheet":"本体工程费表","index":3,"n_rows":64,"n_cols":6,"rows_kept":64,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["本体工程费表"]
["[工程名称]：110KV变电站工程",null,"",null,null,"第 1 页 共 1 页"]
["序号","代码","费用名称","计算公式","费率(%)","金额(元)"]
["","","粤电定[2002]21号广东省变电安装工程计费程序表 [分部：二]",""]
["1","A","直接工程费","[1.1]:[1.3]",null,{"v":182945.25,"d":"182945.250"}]
["1.1"," A1","基本直接费","[1.1.1]:[1.1.5]",null,{"v":144376.06,"d":"144376.060"}]
["1.1.1","  ","定额直接费","[1.1.1.1]:[1.1.1.3]",null,{"v":137853.02,"d":"137853.020"}]
["1.1.1.1","   ","人工费","RGF",{"v":100,"d":"100.000"},{"v":54133.09,"d":"54133.090"}]
["1.1.1.2","   ","材料费","CLF",{"v":100,"d":"100.000"},{"v":35940.37,"d":"35940.370"}]
["1.1.1.3","   ","机械费","JXF",{"v":100,"d":"100.000"},{"v":47779.56,"d":"47779.560"}]
["1.1.2","  ","装材费","[1.1.2.1]:[1.1.2.2]"]
["1.1.2.1","   ","装材费(招标方)","ZCFJ",{"v":100,"d":"100.000"}]
["1.1.2.2","   ","装材费(投标方)","ZCFY",{"v":100,"d":"100.000"}]
["1.1.3","  ","人工费调差","RGF",{"v":12.05,"d":"12.050"},{"v":6523.04,"d":"6523.040"}]
["1.1.4","  ","计价材料费调差","",{"v":100,"d":"100.000"}]
["1.1.5","  ","机械费调差","",{"v":100,"d":"100.000"}]
["1.2"," A2","其它直接费","[1.2.1]:[1.2.2]",null,{"v":10560.23,"d":"10560.230"}]
["1.2.1","  ","冬雨季施工增加费","RGF+RGF*0.1205",{"v":9.07,"d":"9.070"},{"v":5501.51,"d":"5501.510"}]
["1.2.2","  ","施工工具用具使用费","RGF+RGF*0.1205",{"v":8.34,"d":"8.340"},{"v":5058.72,"d":"5058.720"}]
["1.3"," A3","现场经费","[1.3.1]:[1.3.2]",null,{"v":28008.96,"d":"28008.960"}]
["1.3.1","  ","临时设施费(初级阶段)","A1",{"v":2.7,"d":"2.700"},{"v":3898.15,"d":"3898.150"}]
["1.3.2","  ","现场管理费","RGF+RGF*0.1205",{"v":39.75,"d":"39.750"},{"v":24110.81,"d":"24110.810"}]
["2","B","间接费","[2.1]:[2.3]",null,{"v":65454.17,"d":"65454.170"}]
["2.1"," B1","企业管理费","[2.1.1]:[2.1.3]",null,{"v":54493.46,"d":"54493.460"}]
["2.1.1","  ","企业基本管理费","RGF+RGF*0.1205",{"v":35.54,"d":"35.540"},{"v":21557.19,"d":"21557.190"}]
["2.1.2","  ","职工基本养老保险和失业保险费","RGF+RGF*0.1205",{"v":39.4,"d":"39.400"},{"v":23898.51,"d":"23898.510"}]
["2.1.3","  ","工会经费、教育经费和住房公积金","RGF+RGF*0.1205",{"v":14.9,"d":"14.900"},{"v":9037.76,"d":"9037.760"}]
["2.2"," B2","财务费用","A1",{"v":1,"d":"1.000"},{"v":1443.76,"d":"1443.760"}]
["2.3"," B3","施工机构转移费","RGF+RGF*0.1205",{"v":15.69,"d":"15.690"},{"v":9516.95,"d":"9516.950"}]
["3","C","利润","A+B",{"v":7,"d":"7.000"},{"v":17387.96,"d":"17387.960"}]
["4","D","综合费率（含其它直接费、现场经费、间接费、利润）","",{"v":100,"d":"100.000"}]
["5","E","税金","A+B+C",{"v":3.41,"d":"3.410"},{"v":9063.35,"d":"9063.350"}]
["6","F","安装工程费","A+B+C+D+E",{"v":100,"d":"100.000"},{"v":274850.73,"d":"274850.730"}]
["","","",""]
["","","粤电定[2002]21号广东省变电建筑工程计费程序表 [分部：一]",""]
["1","A","直接工程费","[1.1]:[1.3]",null,{"v":679739.08,"d":"679739.080"}]
["1.1"," A1","基本直接费","[1.1.1]:[1.1.4]",null,{"v":624186.48,"d":"624186.480"}]
["1.1.1","  ","定额直接费","[1.1.1.1]:[1.1.1.3]",null,{"v":609682.67,"d":"609682.670"}]
["1.1.1.1","   ","人工费","RGF",{"v":100,"d":"100.000"},{"v":221094.63,"d":"221094.630"}]
["1.1.1.2","   ","材料费","CLF",{"v":100,"d":"100.000"},{"v":249359.64,"d":"249359.640"}]
["1.1.1.3","   ","机械费","JXF",{"v":100,"d":"100.000"},{"v":139228.4,"d":"139228.400"}]
["1.1.2","  ","人工费调差","RGF",{"v":6.56,"d":"6.560"},{"v":14503.81,"d":"14503.810"}]
["1.1.3","  ","计价材料费调差","",{"v":100,"d":"100.000"}]
["1.1.4","  ","机械费调差","",{"v":100,"d":"100.000"}]
["1.2"," A2","其它直接费","[1.2.1]:[1.2.2]",null,{"v":10049.41,"d":"10049.410"}]
["1.2.1","  ","冬雨季施工增加费","A1",{"v":0.92,"d":"0.920"},{"v":5742.52,"d":"5742.520"}]
["1.2.2","  ","施工工具用具使用费","A1",{"v":0.69,"d":"0.690"},{"v":4306.89,"d":"4306.890"}]
["1.3"," A3","现场经费","[1.3.1]:[1.3.2]",null,{"v":45503.19,"d":"45503.190"}]
["1.3.1","  ","临时设施费(初级阶段)","A1",{"v":2.21,"d":"2.210"},{"v":13794.52,"d":"13794.520"}]
["1.3.2","  ","现场管理费","A1",{"v":5.08,"d":"5.080"},{"v":31708.67,"d":"31708.670"}]
["2","B","间接费","[2.1]:[2.3]",null,{"v":72904.98,"d":"72904.980"}]
["2.1"," B1","企业管理费","[2.1.1]:[2.1.3]",null,{"v":55864.69,"d":"55864.690"}]
["2.1.1","  ","企业基本管理费","A1",{"v":3.28,"d":"3.280"},{"v":20473.32,"d":"20473.320"}]
["2.1.2","  ","职工基本养老保险和失业保险费","A1",{"v":4,"d":"4.000"},{"v":24967.46,"d":"24967.460"}]
["2.1.3","  ","工会经费、教育经费和住房公积金","A1",{"v":1.67,"d":"1.670"},{"v":10423.91,"d":"10423.910"}]
["2.2"," B2","财务费用","A1",{"v":1.2,"d":"1.200"},{"v":7490.24,"d":"7490.240"}]
["2.3"," B3","施工机构转移费","A1",{"v":1.53,"d":"1.530"},{"v":9550.05,"d":"9550.050"}]
["3","C","利润","A+B",{"v":6,"d":"6.000"},{"v":45158.64,"d":"45158.640"}]
["4","D","综合费率（含其它直接费、现场经费、间接费、利润）","A1",{"v":10,"d":"10.000"},{"v":62418.65,"d":"62418.650"}]
["5","E","税金","A+B+C",{"v":3.41,"d":"3.410"},{"v":27205.07,"d":"27205.070"}]
["6","","建筑工程费","A+B+C+D+E",{"v":100,"d":"100.000"},{"v":887426.42,"d":"887426.420"}]
["","","",""]
["","","[合计]","",null,{"v":1162277.15,"d":"1162277.150"}]
["[编制人]：",null,"[编制证]：",null,null,"[编制日期]：2005年08月29日"]

{"sheet":"其他费用表","index":4,"n_rows":29,"n_cols":6,"rows_kept":29,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["其他费用表"]
["表四：",null,"",null,null,"金额单位：元："]
["序号","代码","项目及说明","计算基础","费率(%)","金额(元)"]
["1","QTFY","其他费用小计","",null,951736.52]
["1.1"," B","项目建设管理费","",null,62016.24]
["1.1.1","  B1","建设项目法人管理费","",null,49315.21]
["1.1.1.1","   B1.1","建设项目法人基本管理费","BTGCF",{"v":3.06,"d":"3.060"},35565.68]
["1.1.1.2","   B1.2","标书编制费","BTGCF+SBF+SBF*0.0256",{"v":0.5,"d":"0.500"},13749.53]
["1.1.2","  B3","设备成套服务费","SBF+SBF*0.0256",{"v":0.5,"d":"0.500"},7938.14]
["1.1.3","  B4","备品备件购置费","SBF+SBF*0.0256",{"v":0.3,"d":"0.300"},4762.89]
["1.2"," C","项目建设技术服务费","",null,9525.77]
["1.2.1","  C5","设备监造费","SBF+SBF*0.0256",{"v":0.6,"d":"0.600"},9525.77]
["1.3"," D","生产准备费","",null,878799.78]
["1.3.1","  D1","管理车辆购置费","SBF+SBF*0.0256",{"v":0.6,"d":"0.600"},9525.77]
["1.3.2","  D2","工器具、办公、生产及生活家具购置费","BTGCF",{"v":1.27,"d":"1.270"},14760.92]
["1.3.3","  D3","生产职工培训及提前进厂费","BTGCF",{"v":1.4,"d":"1.400"},16271.88]
["1.3.4","  D4","整套启动试运费及分系统调试费","",null,838241.21]
["1.3.4.1","   D4.1","整套启动试运费","",null,6741.21]
["1.3.4.1.1","    D4.1.6","安装单位参加整套启动试运费","BTGCF",{"v":0.58,"d":"0.580"},6741.21]
["1.3.4.2","   D4.2","单体调试费","TSA",{"v":100,"d":"100.000"},{"v":55500,"d":"55500.00"}]
["1.3.4.3","   D4.3","分系统调试费","TSB",{"v":100,"d":"100.000"},{"v":38000,"d":"38000.00"}]
["1.3.4.4","   D4.4","特殊项目调试费","TSC",{"v":100,"d":"100.000"},{"v":738000,"d":"738000.00"}]
["1.4"," E","其它","",null,1394.73]
["1.4.1","  E3","预算定额编制管理费、劳动定额测定费","BTGCF",{"v":0.12,"d":"0.120"},1394.73]
["2","JBYBF","基本预备费","BTGCF+SBF+SBF*0.0256+QTFY",{"v":2.5,"d":"2.500"},92541.06]
["3","JCYBF","价差预备费","1200",{"v":100,"d":"100.000"},{"v":1200,"d":"1200.00"}]
["4","JSQLX","建设期贷款利息","8000",{"v":100,"d":"100.000"},{"v":8000,"d":"8000.00"}]
["","","[合计]","",null,1053477.58]
["[编制人]：",null,"[编制证]：",null,null,"[编制日期]：2005年08月29日"]

{"sheet":"辅助设施费","index":5,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["辅助设施费"]
["[工程名称]：110KV变电站工程",{"$nulls":5},"第 1 页 共 1 页"]
["编号","项目名称及说明","单位","数量","单价","合计","备注"]
["1","巡线站建筑费","项",{"$nulls":3},""]
["2","宿舍建筑费","项",2,{"v":50000,"d":"50000.00"},{"v":100000,"d":"100000.00"},""]
["3","征地费","项",{"$nulls":3},""]
["4","临时施工道路及巡线小道修筑费","项",{"$nulls":3},""]
["","","",{"$nulls":3},""]
["","","",{"$nulls":3},""]
["","[合计]","",null,null,{"v":100000,"d":"100000.00"},""]
["[编制人]：",null,null,"[编制证]：",null,null,"[编制日期]：2005年08月29日"]

{"sheet":"调试费表","index":6,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["调试费表"]
["[工程名称]：110KV变电站工程",{"$nulls":6},"第 1 页 共 1 页"]
["编制依据","项目名称及规格","单位","数量","综合工日","调整系数","单价","总价"]
["一","单体调试",""]
["YS1-180","电气设备调试 高压交流电动机容量10000kW以下","台",{"v":6,"d":"6.00"},{"v":11,"d":"11.00"},{"v":1,"d":"1.00"},{"v":250,"d":"250.00"},{"v":16500,"d":"16500.00"}]
["YS1-206","电气设备调试 油浸式电抗器 110kV以下","组",{"v":5,"d":"5.00"},{"v":8,"d":"8.00"},{"v":1,"d":"1.00"},{"v":250,"d":"250.00"},{"v":10000,"d":"10000.00"}]
["YS1-215","电气设备调试 电流或电压互感器电压 110kV以下","只",{"v":6,"d":"6.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":250,"d":"250.00"},{"v":6000,"d":"6000.00"}]
["YS1-221","电气设备调试 断路器电压 110kV以下","台",{"v":4,"d":"4.00"},{"v":23,"d":"23.00"},{"v":1,"d":"1.00"},{"v":250,"d":"250.00"},{"v":23000,"d":"23000.00"}]
["","小计","元",{"$nulls":4},{"v":55500,"d":"55500.00"}]
["二","分系统调试",""]
["YS2-320","变电站直流电源系统 电压220kV以下","站",{"v":5,"d":"5.00"},{"v":16,"d":"16.00"},{"v":1,"d":"1.00"},{"v":250,"d":"250.00"},{"v":20000,"d":"20000.00"}]
["YS2-311","母线系统调试 母线电压 110kV","段",{"v":6,"d":"6.00"},{"v":12,"d":"12.00"},{"v":1,"d":"1.00"},{"v":250,"d":"250.00"},{"v":18000,"d":"18000.00"}]
["","小计","元",{"$nulls":4},{"v":38000,"d":"38000.00"}]
["三","特殊项目调试",""]
["55","供热系统调试 机组容量125MW","台",{"v":3,"d":"3.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":72000,"d":"72000.00"},{"v":216000,"d":"216000.00"}]
["60","变压器局放试验 电压110kV","组",{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":20000,"d":"20000.00"},{"v":40000,"d":"40000.00"}]
["138","机组SIS系统调试 机组容量600mW","台",{"v":3,"d":"3.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":160000,"d":"160000.00"},{"v":480000,"d":"480000.00"}]
["76","TA、TV电抗器耐压试验(规程规定以外) 电压110kV","台",{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1000,"d":"1000.00"},{"v":2000,"d":"2000.00"}]
["","小计","元",{"$nulls":4},{"v":738000,"d":"738000.00"}]
["","合计","元",{"$nulls":4},{"v":831500,"d":"831500.00"}]
["[编制人]：",null,null,"[编制证]：",{"$nulls":3},"[编制日期]：2005年08月29日"]

{"sheet":"装置性材料统计表","index":7,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[0,0,0,9]],"flags":["formulas_cached_only"]}
["装置性材料统计表"]
["附表二：",{"$nulls":8},""]
["编码","名称型号规格","单位","数量","损耗率","单价","合价","单重(Kg)","总重(Kg)","备注"]
["ZCF1","","",{"$nulls":6},""]
[" ","","",{"$nulls":6},""]
[" ","","",{"$nulls":6},""]
[" ","","",{"$nulls":6},""]
[" ","","",{"$nulls":6},""]
["ZCF1","小计","",{"$nulls":6},""]
["[合计]","","",{"$nulls":6},""]
["[编制人]：",{"$nulls":3},"[编制证]：",{"$nulls":4},"[编制日期]：2005年08月29日"]

{"sheet":"编制年价差表","index":8,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[0,0,0,9]],"flags":["formulas_cached_only"]}
["编制年价差表"]
["[工程名称]：110KV变电站工程",{"$nulls":8},"第 1 页 共 1 页"]
["编码","工料名称","型号规格","单位","数量","损耗率","预算价","市场价","价差","合价"]
["","[人工年价差]：","",""]
["9000101","综合人工","","工日",10307.328,null,{"v":19.5,"d":"19.500"},{"v":22.5,"d":"22.500"},{"v":3,"d":"3.000"},30921.98]
["9000101","综合工日","","工日",2343.435,null,{"v":21,"d":"21.000"},{"v":24,"d":"24.000"},{"v":3,"d":"3.000"},{"v":7030.3,"d":"7030.30"}]
["","[人工价差]：","","",{"$nulls":5},37952.28]
["","[税金(3.41%)]：","","",{"$nulls":5},{"v":1294.172748,"d":"1294.17"}]
["","[小计]：","","",{"$nulls":5},{"v":39246.452748,"d":"39246.45"}]
["","[材料年价差]：","",""]
["3105201","镀锌扁钢  综合","","kg",176.893,null,{"v":3.8,"d":"3.800"},{"v":6,"d":"6.000"},{"v":2.2,"d":"2.200"},389.16]
["3112105","薄钢板  4mm以下","","kg",10,null,{"v":2.9,"d":"2.900"},{"v":8,"d":"8.000"},{"v":5.1,"d":"5.100"},{"v":51,"d":"51.00"}]
["3291101","钢管  综合","","kg",229.5,null,{"v":3.3,"d":"3.300"},{"v":8,"d":"8.000"},{"v":4.7,"d":"4.700"},1078.65]
["","[材料价差]：","","",{"$nulls":5},1518.81]
["","[税金(3.41%)]：","","",{"$nulls":5},{"v":51.791421,"d":"51.79"}]
["","[小计]：","","",{"$nulls":5},{"v":1570.601421,"d":"1570.60"}]
["","[价差合计]：","","",{"$nulls":5},{"v":40817.054169,"d":"40817.05"}]
["[编制人]：",{"$nulls":3},"[编制证]：",{"$nulls":4},"[编制日期]：2005年08月29日"]

{"sheet":"工料机汇总表","index":9,"n_rows":111,"n_cols":9,"rows_kept":111,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["工料机汇总表"]
["[工程名称]：110KV变电站工程",null,null,"",{"$nulls":4},"第 1 页 共 1 页"]
["序号","编码","工料名称","型号规格","单位","定额价","数量","合计","备注"]
["","","[人工]：","","",{"$nulls":3},""]
["1","0001BC","人工补差","","元",{"v":1,"d":"1.00"},-0.316,-0.32,""]
["2","9000101","综合人工","","工日",{"v":19.5,"d":"19.50"},10307.328,{"v":200992.9,"d":"200992.90"},""]
["3","9000101","综合工日","","工日",{"v":21,"d":"21.00"},2343.435,49212.14,""]
["","","[材料]：","","",{"$nulls":3},""]
["4","0002BC","材料补差","","元",{"v":1,"d":"1.00"},1704.6348,1704.63,""]
["5","3105201","镀锌扁钢  综合","","kg",{"v":3.8,"d":"3.80"},176.893,672.19,""]
["6","3112105","薄钢板  4mm以下","","kg",{"v":2.9,"d":"2.90"},10,{"v":29,"d":"29.00"},""]
["7","3112301","中厚钢板  10mm以下","","kg",{"v":3.1,"d":"3.10"},1326.5,4112.15,""]
["8","3291101","钢管  综合","","kg",{"v":3.3,"d":"3.30"},229.5,757.35,""]
["9","3610101","钢管卡子  DN20mm以下","","个",{"v":0.6,"d":"0.60"},425,{"v":255,"d":"255.00"},""]
["10","3801101","平垫铁  综合","","kg",{"v":5.5,"d":"5.50"},45,{"v":247.5,"d":"247.50"},""]
["11","3801401","钢垫板  综合","","kg",{"v":4,"d":"4.00"},48,{"v":192,"d":"192.00"},""]
["12","3802601","加工铁件  综合","","kg",3.35,175.2,586.92,""]
["13","4102201","板材 红白松  一等","","m3",{"v":1150,"d":"1150.00"},0.59,{"v":678.5,"d":"678.50"},""]
["14","4102202","板材 红白松  二等","","m3",{"v":980,"d":"980.00"},14.984,14684.32,""]
["15","4302301","毛石  70～190mm","","m3",37.11,260.032,9649.79,""]
["16","4307101","红砖  240×115×53","","千块",{"v":180,"d":"180.00"},270,{"v":48600,"d":"48600.00"},""]
["17","5101101","电焊条  J422 综合","","kg",{"v":5.4,"d":"5.40"},58.25,314.55,""]
["18","5104401","焊锡","","kg",{"v":11.8,"d":"11.80"},36,{"v":424.8,"d":"424.80"},""]
["19","5106201","焊锡膏","","kg",{"v":32,"d":"32.00"},1.8,{"v":57.6,"d":"57.60"},""]
["20","5201201","镀锌六角螺栓  综合","","kg",8.15,74.395,606.32,""]
["21","5201501","地脚螺栓  综合","","kg",{"v":5.8,"d":"5.80"},96.6,560.28,""]
["22","5202308","对拉螺栓  M16","","kg",{"v":6.8,"d":"6.80"},382.4,2600.32,""]
["23","5203201","镀锌半圆头螺钉","","kg",{"v":6.5,"d":"6.50"},17.478,113.61,""]
["24","5203401","木螺钉","","kg",{"v":4.5,"d":"4.50"},0.282,1.27,""]
["25","5204201","锁紧螺母","","kg",{"v":8.5,"d":"8.50"},8,{"v":68,"d":"68.00"},""]
["26","5251101","镀锌铁丝","","kg",{"v":5.5,"d":"5.50"},52,{"v":286,"d":"286.00"},""]
["27","5401402","红外线灯泡  220V 250W","","只",{"v":12,"d":"12.00"},21.6,{"v":259.2,"d":"259.20"},""]
["28","5407102","瓷接头  三回路","","个",{"v":0.9,"d":"0.90"},250,{"v":225,"d":"225.00"},""]
["29","6201301","耐油橡胶板  8mm","","kg",{"v":10,"d":"10.00"},13.6,{"v":136,"d":"136.00"},""]
["30","6209101","聚氯乙烯塑料薄膜  0.5mm以下","","kg",{"v":10.2,"d":"10.20"},2.73,27.85,""]
["31","6210203","塑料软管  6mm","","m",0.45,690,{"v":310.5,"d":"310.50"},""]
["32","6210204","塑料软管  8mm","","m",{"v":0.6,"d":"0.60"},132,{"v":79.2,"d":"79.20"},""]
["33","6210205","塑料软管  10mm","","m",{"v":0.8,"d":"0.80"},264,{"v":211.2,"d":"211.20"},""]
["34","6210207","塑料软管  14mm","","m",{"v":1.5,"d":"1.50"},900,{"v":1350,"d":"1350.00"},""]
["35","6210208","塑料软管  16mm","","m",{"v":2,"d":"2.00"},36,{"v":72,"d":"72.00"},""]
["36","6210210","塑料软管  20mm","","m",{"v":2.5,"d":"2.50"},36,{"v":90,"d":"90.00"},""]
["37","6210701","异型塑料管  5mm","","m",0.65,30,{"v":19.5,"d":"19.50"},""]
["38","6211101","塑料带  20mm×40m","","卷",{"v":2,"d":"2.00"},6,{"v":12,"d":"12.00"},""]
["39","6212101","塑料护口  20mm","","个",{"v":0.2,"d":"0.20"},138,{"v":27.6,"d":"27.60"},""]
["40","6212102","塑料护口  32mm","","个",0.25,284,{"v":71,"d":"71.00"},""]
["41","6212104","塑料护口  50mm","","个",{"v":0.4,"d":"0.40"},168,{"v":67.2,"d":"67.20"},""]
["42","6212106","塑料护口  100mm","","个",{"v":1.2,"d":"1.20"},12,{"v":14.4,"d":"14.40"},""]
["43","6301102","汽油  80#以上","","kg",{"v":3.3,"d":"3.30"},97.5,321.75,""]
["44","6302101","机械油  5～7#","","kg",{"v":4,"d":"4.00"},2.5,{"v":10,"d":"10.00"},""]
["45","6302116","机械油  液压油 32#","","kg",3.85,37.5,144.38,""]
["46","6302611","油脂  钙基脂(黄油)","","kg",{"v":5,"d":"5.00"},12,{"v":60,"d":"60.00"},""]
["47","6304101","溶剂汽油  200#","","kg",{"v":3.5,"d":"3.50"},14.4,{"v":50.4,"d":"50.40"},""]
["48","6322101","氧气","","m3",2.13,23.5,50.06,""]
["49","6322201","乙炔气","","m3",{"v":13,"d":"13.00"},8.225,106.92,""]
["50","6350101","变压器油","","kg",4.75,1405,6673.75,""]
["51","6351101","电力复合脂","","kg",{"v":16,"d":"16.00"},24.75,{"v":396,"d":"396.00"},""]
["52","6401101","红丹防锈漆","","kg",10.29,92.65,953.37,""]
["53","6402201","醇酸磁漆","","kg",{"v":15,"d":"15.00"},3.25,48.75,""]
["54","6403101","普通调合漆","","kg",{"v":9,"d":"9.00"},92.75,834.75,""]
["55","6409101","铅油","","kg",8.77,10.8,94.72,""]
["56","6409201","清油  综合","","kg",8.89,5.4,48.01,""]
["57","7104107","铜芯橡皮绝缘线 500V  BX-16","","m",{"v":3.9,"d":"3.90"},180,{"v":702,"d":"702.00"},""]
["58","7110101","铜接线端子  6mm2以下","","个",1.25,618,{"v":772.5,"d":"772.50"},""]
["59","7110102","铜接线端子  10mm2","","个",{"v":1.6,"d":"1.60"},60,{"v":96,"d":"96.00"},""]
["60","7110105","铜接线端子  35mm2","","个",{"v":3.2,"d":"3.20"},912,{"v":2918.4,"d":"2918.40"},""]
["61","7110106","铜接线端子  50mm2","","个",{"v":4.5,"d":"4.50"},36,{"v":162,"d":"162.00"},""]
["62","7110107","铜接线端子  70mm2","","个",{"v":6.5,"d":"6.50"},36,{"v":234,"d":"234.00"},""]
["63","7116101","黑胶带  20mm×20m","","卷",{"v":3,"d":"3.00"},8,{"v":24,"d":"24.00"},""]
["64","7116211","绝缘纸  青壳纸 0.8mm以下","","kg",{"v":16.6,"d":"16.60"},2.8,46.48,""]
["65","8101101","钢管脚手架  包括扣件","","kg",{"v":3.5,"d":"3.50"},265.288,928.51,""]
["66","8102101","枕木  160×220×2500","","根",{"v":115,"d":"115.00"},38.4,{"v":4416,"d":"4416.00"},""]
["67","8103101","通用钢模板","","kg",{"v":3.8,"d":"3.80"},1873.76,7120.29,""]
["68","8202101","钢锯条  各种规格","","根",{"v":0.5,"d":"0.50"},80,{"v":40,"d":"40.00"},""]
["69","8202501","砂轮切割片  Φ400","","片",{"v":10,"d":"10.00"},0.75,{"v":7.5,"d":"7.50"},""]
["70","8302101","砂布","","张",0.55,102.5,56.38,""]
["71","8305601","破布","","kg",{"v":7,"d":"7.00"},7.8,{"v":54.6,"d":"54.60"},""]
["72","8306101","棉纱头","","kg",5.68,44,249.92,""]
["73","8308201","草袋","","个",1.75,797.896,1396.32,""]
["74","8308301","麻袋","","条",{"v":3.7,"d":"3.70"},200,{"v":740,"d":"740.00"},""]
["75","8311101","滤油纸  300×300","","张",0.45,4090,{"v":1840.5,"d":"1840.50"},""]
["76","8313301","白纱带  20mm×20m","","卷",{"v":4.5,"d":"4.50"},15.5,69.75,""]
["77","8320101","水","","t",0.45,840.172,378.08,""]
["78","8320801","电","","kW·h",0.35,598.8,209.58,""]
["79","PP000033","现浇混凝土配合比 碎石最大粒径40mm C15","","m3",147.34,825.028,121559.63,""]
["80","PP000197","砌筑砂浆 水泥砂浆 M5","","m3",96.23,115,11066.45,""]
["81","PP000214","抹灰砂浆 混合砂浆　1:0.3:3","","m3",151.46,184.8,27989.81,""]
["82","PP000221","抹灰砂浆 水泥砂浆　1:2.5","","m3",179.71,6.4,1150.14,""]
["","","[机械]：","","",{"$nulls":3},""]
["83","1201205","轨道式柴油打桩机  3.5t以内","","台班",1510.81,67.2,101526.43,""]
["84","1301003","履带式起重机  15t以内","","台班",547.12,32,17507.84,""]
["85","1302101","汽车式起重机  5t以内","","台班",308.69,18.262,{"v":5637.3,"d":"5637.30"},""]
["86","1302104","汽车式起重机  16t以内","","台班",694.53,8,5556.24,""]
["87","1311105","液压千斤顶  100t","","台班",21.56,18.8,405.33,""]
["88","1401102","载重汽车  5t以内","","台班",200.06,14.186,2838.05,""]
["89","1404001","机动翻斗车  1t以内","","台班",90.24,106.116,9575.91,""]
["90","1501301","卷扬机 单筒慢速  3t以内","","台班",69.21,4.66,322.52,""]
["91","1502002","皮带运输机  15m以内","","台班",90.83,31.548,{"v":2865.5,"d":"2865.50"},""]
["92","1601102","滚筒式混凝土搅拌机  400L以内","","台班",88.59,31.548,2794.84,""]
["93","1601401","灰浆搅拌机  200L","","台班",45.74,48.6,2222.96,""]
["94","1606101","混凝土振捣器  插入式","","台班",10.95,63.096,{"v":690.9,"d":"690.90"},""]
["95","1710301","管子切断套丝机  Φ100mm以内","","台班",52.44,37.5,{"v":1966.5,"d":"1966.50"},""]
["96","1803001","真空泵  204m3/h以内","","台班",73.36,5.95,436.49,""]
["97","1901001","交流电焊机  21kVA以内","","台班",65.62,57.25,3756.75,""]
["98","2002501","电焊条烘干箱  600×500×750","","台班",25.07,40,{"v":1002.8,"d":"1002.80"},""]
["99","2201202","真空滤油机  6000L/h以内","","台班",611.82,40.6,24839.89,""]
["100","2201301","滤油机  120L/h以内","","台班",53.77,51.25,2755.71,""]
["","","[装置材料]：","","",{"$nulls":3},""]
["101","ZC010026","变压器 S9-400/10 全密封","","台",{"v":28500,"d":"28500.00"},2,{"v":57000,"d":"57000.00"},""]
["102","ZC010027","变压器 S9-500/10 全密封","","台",{"v":32000,"d":"32000.00"},3,{"v":96000,"d":"96000.00"},""]
["103","ZC070001","六氟化硫断路器 35kV 国产(综合)","","组",{"v":93000,"d":"93000.00"},15,{"v":1395000,"d":"1395000.00"},""]
["[编制人]：",null,null,"[编制证]：",{"$nulls":4},"[编制日期]：2005年08月29日"]

{"sheet":"材料耗用表","index":10,"n_rows":4,"n_cols":7,"rows_kept":4,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["材料耗用表"]
["[工程名称]：110KV变电站工程",null,null,"",null,null,"第 1 页 共 1 页"]
["序号","编码","工料名称","型号规格","单位","数量","备注"]
["[编制人]：",null,null,"[编制证]：",null,null,"[编制日期]：2005年08月29日"]

{"sheet":"三材汇总表","index":11,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["三材汇总表"]
["[工程名称]：110KV变电站工程","","第 1 页 共 1 页"]
["三材名称","单位","数量"]
["型材","t"]
["木材","m3"]
["水泥","t"]
["钢筋","t"]
["商品砼","m3"]
["砂石","m3"]
["玻璃","m2"]
["砖","m2"]
["[编制人]：","[编制证]：","[编制日期]：2005年08月29日"]

{"sheet":"工程量计算表","index":12,"n_rows":20,"n_cols":7,"rows_kept":20,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["工程量计算表"]
["[工程名称]：110KV变电站工程",{"$nulls":5},"第 1 页 共 1 页"]
["定额号","工程名称","单位","数量","计算式","图(位)号","备注"]
["一","建筑工程费","",null,"","",""]
["YT1-2","人工挖土方  坚土 深1.5m以内","立方米",15000,"15000","",""]
["YT2-3","柴油打桩机 轨道式 打预制混凝土方桩 30m","m3",800,"800","",""]
["YT3-2","砌砖 墙","m3",500,"500","",""]
["YT4-1","基础 毛石混凝土","m3",956,"956","",""]
["YT11-11","砖墙、砌块墙面 混合砂浆","平方米",8000,"8000","",""]
["二","安装工程费","",null,"","",""]
["YD1-21","110kV双卷变压器安装　容量10000kVA以下","台",2,"2","",""]
["","变压器 S9-400/10 全密封","台",2,"2","",""]
["YD1-26","110kV三卷变压器安装　容量25000kVA以下","台",3,"3","",""]
["","变压器 S9-500/10 全密封","台",3,"3","",""]
["YD1-103","变压器油过滤　220kV设备以下","t",50,"50","",""]
["YD2-6","少油断路器安装　户内 电流8000A以下","台",15,"15","",""]
["","六氟化硫断路器 35kV 国产(综合)","组",15,"15","",""]
["YD7-7","抓斗式起重机电气安装　起重量15t以内","台",6,"6","",""]
["YD9-1","设备照明安装　锅炉本体","套",50,"50","",""]
["[编制人]：",null,null,"[编制证]：",null,null,"[编制日期]：2005年08月29日"]

{"sheet":"主材设备汇总表","index":13,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[0,0,0,11]],"flags":["formulas_cached_only"]}
["主材设备汇总表"]
["[工程名称]：110KV变电站工程",{"$nulls":10},"第 1 页 共 1 页"]
["编码","名称型号规格","单位","数量","单价","单重","合价","总重","产地","厂家","备注","类别"]
["0","柴油打桩机 轨道式 打预制混凝土方桩 30m","立方米",{"v":808,"d":"808.00"},{"$nulls":4},"","","",""]
["ZC010026","变压器 S9-400/10 全密封","台",{"v":2,"d":"2.00"},{"v":28500,"d":"28500.00"},{"v":80860,"d":"80860.00"},{"v":57000,"d":"57000.00"},{"v":161720,"d":"161720.00"},"","","","乙供设备"]
["ZC010027","变压器 S9-500/10 全密封","台",{"v":3,"d":"3.00"},{"v":32000,"d":"32000.00"},{"v":92270,"d":"92270.00"},{"v":96000,"d":"96000.00"},{"v":276810,"d":"276810.00"},"","","","乙供设备"]
["ZC070001","六氟化硫断路器 35kV 国产(综合)","组",{"v":15,"d":"15.00"},{"v":93000,"d":"93000.00"},null,{"v":1395000,"d":"1395000.00"},null,"","","","乙供设备"]
["","合计：","",{"$nulls":3},{"v":1548000,"d":"1548000.00"},{"v":438530,"d":"438530.00"},"","","",""]
["[编制人]：",{"$nulls":4},"[编制证]：",{"$nulls":5},"[编制日期]：2005年08月29日"]