{"text_format":"3","workbook":"xls","n_sheets":25,"sheets":["总算表(表一)","安装工程部分汇总表(表二甲)","建筑工程部分汇总表(表二乙)","安装工程部分汇总表(表二甲取费)","建筑工程部分汇总表(表二乙取费)","安装工程单位工程表(表三甲)","建筑工程单位工程表(表三乙)","安装工程取费表","建筑工程取费表","经济指标表(表五)","主材汇总表","设备汇总表","设备购置费组成表","人工汇总表","材料汇总表","机械汇总表","人工系数调整价差明细表","材料系数调整价差明细表","机械系数调整价差明细表","编制基准期价差明细表","架空线路工程工地运输重量计算表","电缆线路工程工地运输重量计算表","土方量计算表","综合地形增加系数计算表","基本设计费明细表"],"not_rendered":{"external_links":1,"defined_names":25},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"总算表(表一)","index":0,"n_rows":22,"n_cols":11,"rows_kept":22,"merged":[[0,0,0,10]],"flags":["formulas_cached_only"]}
["总预算表"]
["表一",{"$nulls":9},"金额单位：元"]
["序号","工程或费用名称","建筑工程费","设备购置费","安装工程费","其他费用","基本预备费","合计","各项占静态投资比例(%)","单位投资","费用编码"]
["一","配电站、开关站工程",{"$nulls":8},""]
["二","充电站、换电站工程",{"$nulls":8},""]
["三","架空线路工程",{"$nulls":8},""]
["四","电缆线路工程",{"$nulls":8},""]
["","小  计",{"$nulls":8},""]
["五","其他费用",{"$nulls":8},"PW163000000"]
["(一)","建设场地征用及清理费",{"$nulls":8},"PW163100000"]
["(二)","项目建设管理费",{"$nulls":8},"PW163200000"]
["(三)","项目建设技术服务费",{"$nulls":8},"PW163300000"]
["(四)","生产准备费",{"$nulls":8},"PW163400000"]
["六","基本预备费",{"$nulls":8},"PW164000000"]
["","小计",{"$nulls":8},""]
["","工程静态投资",{"$nulls":8},"PW165000000"]
["","各项占静态投资比例 %",{"$nulls":8},""]
["七","建设期贷款利息",{"$nulls":8},"PW166000000"]
["","小   计",{"$nulls":8},""]
["","工程动态投资",{"$nulls":8},"PW168000000"]
["八","生产期可抵扣增值税",{"$nulls":8},"PW169000000"]
["","各项占动态投资的比例 %",{"$nulls":8},""]

{"sheet":"安装工程部分汇总表(表二甲)","index":1,"n_rows":36,"n_cols":11,"rows_kept":36,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,5],[2,6,4,6],[2,7,2,9],[2,10,4,10],[3,3,4,3],[3,4,3,5],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["安装工程部分汇总表"]
["表二甲",{"$nulls":9},"金额单位：元"]
["序号","工程项目名称","设备购置费","安装工程费",null,null,"合计","技术经济指标",null,null,"费用编码"]
[{"$nulls":3},"金额","其中",null,null,"单位","数量","指标"]
[{"$nulls":4},"主要材料费","人工费"]
["","安装工程",{"$nulls":8},""]
["","配电站、开关站工程",{"$nulls":8},"PW162100000"]
["一","主要生产工程",{"$nulls":8},"PW162110000"]
["1","配电站、开关站",{"$nulls":8},"PW162111000"]
["1.6","站用电缆",{"$nulls":8},"PW162111600"]
["1.6.2","控制电缆",{"$nulls":8},"PW162111620"]
["1.7","全站接地",{"$nulls":8},"PW162111700"]
["1.8","调试与试验",{"$nulls":8},"PW162111800"]
["1.8.1","分系统调试",{"$nulls":8},"PW162111810"]
["1.11","营销系统",{"$nulls":8},"PW162111B00"]
["","专变计量",{"$nulls":8},""]
["2","箱式变电站(环网箱)",{"$nulls":8},"PW162112000"]
["","架空线路工程",{"$nulls":8},"PW162300000"]
["","架空线路本体工程",{"$nulls":8},"PW162310000"]
["","土石方工程",{"$nulls":8},"PW162311000"]
["","杆塔工程",{"$nulls":8},"PW162313000"]
["","杆塔工程材料工地运输",{"$nulls":8},"PW162313100"]
["","杆塔组立",{"$nulls":8},"PW162313200"]
["","架线工程",{"$nulls":8},"PW162314000"]
["","架线工程材料工地运输",{"$nulls":8},"PW162314100"]
["","导线架设",{"$nulls":8},"PW162314200"]
["","杆上变配电装置1",{"$nulls":8},""]
["","变配电装置运输1",{"$nulls":8},""]
["","变配电装置安装1",{"$nulls":8},""]
["","带电作业",{"$nulls":8},"PW162316000"]
["","电缆线路工程",{"$nulls":8},"PW162400000"]
["2","电缆敷设",{"$nulls":8},"PW162420000"]
["2.1","10kV电缆敷设",{"$nulls":8},"PW162421000"]
["","电缆防火",{"$nulls":8},"PW162450000"]
["7","电缆调试与试验",{"$nulls":8},"PW162470000"]
["","合计",{"$nulls":8},""]

{"sheet":"建筑工程部分汇总表(表二乙)","index":2,"n_rows":15,"n_cols":11,"rows_kept":15,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,2,5],[2,6,4,6],[2,7,2,9],[2,10,4,10],[3,2,4,2],[3,3,3,5],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["建筑工程部分汇总表"]
["表二乙",{"$nulls":9},"金额单位：元"]
["序号","工程项目名称","建筑工程费",{"$nulls":3},"合计","技术经济指标",null,null,"费用编码"]
[null,null,"金额","其中",{"$nulls":3},"单位","数量","指标"]
[{"$nulls":3},"设备费","主要材料费","人工费"]
["","建筑工程",{"$nulls":8},""]
["","配电站、开关站工程",{"$nulls":8},"PW161100000"]
["一","主要生产工程",{"$nulls":8},"PW161110000"]
["2","箱式变电站(环网箱)",{"$nulls":8},"PW161112000"]
["2.1","基础工程",{"$nulls":8},"PW161112100"]
["4","电缆沟道",{"$nulls":8},"PW161114000"]
["","电缆线路工程",{"$nulls":8},"PW161300000"]
["2","构筑物",{"$nulls":8},"PW161320000"]
["2.5","电缆埋管",{"$nulls":8},"PW161325000"]
["","合计",{"$nulls":8},""]

{"sheet":"安装工程部分汇总表(表二甲取费)","index":3,"n_rows":35,"n_cols":19,"rows_kept":35,"merged":[[0,0,0,18],[2,0,5,0],[2,1,5,1],[2,2,2,10],[2,11,2,13],[2,14,5,14],[2,15,5,15],[2,16,5,16],[2,17,5,17],[2,18,5,18],[3,2,3,5],[3,6,3,10],[3,11,3,12],[3,13,5,13],[4,2,5,2],[4,3,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
["安装工程部分汇总表（取费）"]
["表二甲",{"$nulls":17},"金额单位:元"]
["序号","工程或费用名称","直接费",{"$nulls":8},"间接费",null,null,"利润(22.97%)","编制基准期价差","乙供设备费不含税","税金(9%)","合计"]
[null,null,"直接工程费",{"$nulls":3},"措施费",{"$nulls":4},"规费",null,"企业管理费(36.01%)"]
[null,null,"人工费","材料费",null,"机械费","临时设施费(12.93%)","安全文明施工费(25.25%)","施工工具用具使用费(3.89%)","冬雨季施工增加费(6.21%)","夜间施工增加费(1.08%)","社会保险费(25.4%)","住房公积金(12%)"]
[{"$nulls":3},"定额材料费","主要材料费"]
["","配电站、开关站工程"]
["一","主要生产工程"]
["1","配电站、开关站"]
["1.6","站用电缆"]
["1.6.2","控制电缆"]
["1.7","全站接地"]
["1.8","调试与试验"]
["1.8.1","分系统调试"]
["1.11","营销系统"]
["","专变计量"]
["2","箱式变电站(环网箱)"]
["","架空线路工程"]
["","架空线路本体工程"]
["","土石方工程"]
["","杆塔工程"]
["","杆塔工程材料工地运输"]
["","杆塔组立"]
["","架线工程"]
["","架线工程材料工地运输"]
["","导线架设"]
["","杆上变配电装置1"]
["","变配电装置运输1"]
["","变配电装置安装1"]
["","带电作业"]
["","电缆线路工程"]
["2","电缆敷设"]
["2.1","10kV电缆敷设"]
["","电缆防火"]
["7","电缆调试与试验"]

{"sheet":"建筑工程部分汇总表(表二乙取费)","index":4,"n_rows":14,"n_cols":20,"rows_kept":14,"merged":[[0,0,0,19],[2,0,5,0],[2,1,5,1],[2,2,2,10],[2,11,2,13],[2,14,5,14],[2,15,5,15],[2,16,5,16],[2,17,5,17],[2,18,5,18],[2,19,5,19],[3,2,3,5],[3,6,3,10],[3,11,3,12],[3,13,5,13],[4,2,5,2],[4,3,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
["建筑工程部分汇总表（取费）"]
["表二乙",{"$nulls":18},"金额单位:元"]
["序号","工程或费用名称","直接费",{"$nulls":8},"间接费",null,null,"利润(16.18%)","编制基准期价差","乙供设备费不含税","税金(9%)","甲供设备费含税","合计"]
[null,null,"直接工程费",{"$nulls":3},"措施费",{"$nulls":4},"规费",null,"企业管理费(24.2%)"]
[null,null,"人工费","材料费",null,"机械费","临时设施费(8.97%)","安全文明施工费(17.53%)","施工工具用具使用费(2.22%)","冬雨季施工增加费(4.6%)","夜间施工增加费(0.77%)","社会保险费(25.4%)","住房公积金(12%)"]
[{"$nulls":3},"定额材料费","主要材料费"]
["","配电站、开关站工程"]
["一","主要生产工程"]
["2","箱式变电站(环网箱)"]
["2.1","基础工程"]
["4","电缆沟道"]
["","电缆线路工程"]
["2","构筑物"]
["2.5","电缆埋管"]

{"sheet":"安装工程单位工程表(表三甲)","index":5,"n_rows":558,"n_cols":13,"rows_kept":558,"merged":[[0,0,0,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,8],[2,9,2,12]],"flags":["formulas_cached_only"]}
["安装工程单位工程预算表"]
["表三甲",{"$nulls":11},"金额单位：元"]
["序号","编制依据","项目名称","单位","数量","单价",{"$nulls":3},"合价"]
[{"$nulls":5},"设备","主要材料","定额基价","其中人工费","设备","主要材料","安装费","其中人工费"]
["","","配电站、开关站工程",""]
["一","","主要生产工程",""]
["1","","配电站、开关站",""]
["1.6","","站用电缆",""]
["1.6.2","","控制电缆",""]
["","PT16-200","消防电线、电缆敷设 控制线缆敷设 14芯以下 4mm²","m",100]
["","PD7-24","控制电缆头制作安装 芯数 14以内","个",50]
["","5(甲)","控制电缆 KVV-8*2.5","m",100]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["1.7","","全站接地",""]
["","PT15-117","防雷接地工程 接地极(板)制作安装 角钢接地极 坚土","根",12]
["","C01020310(甲)","镀锌角钢综合 ","kg",41.19]
["","C01020500(甲)","扁钢综合 ","kg",240]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["1.8","","调试与试验",""]
["1.8.1","","分系统调试",""]
["","PD4-22","保护装置、自动装置调试 变压器保护测控装置 10kV","套",2]
["","PD10-2","10kV电力变压器系统调试 高压侧配置断路器","系统",1]
["","PT15-155","系统调试 交流供电(1kV以下)","系统",1]
["","PD4-23","保护装置、自动装置调试 线路保护测控装置 10kV","套",1]
["","PD8-19","接地调试 独立接地装置","套",1]
["","PD8-20","接地调试 接地网","站",1]
["","PD10-5","送配电设备系统调试 电压等级 10kV以下 配置断路器","系统",1]
["","PD10-16","整套启动调试 箱式变压器","站",1]
["","PZ2-26","自动化设备 配电自动化主站系统安装调测 配电自动化主站系统本体调试","系统",1]
["","PD10-6","母线系统调试 电压等级 1kV以下","段",1]
["","PD10-7","母线系统调试 电压等级 10kV以下","段",1]
["","PZ3-24","电能计量系统 系统调试 电表采集器与电能表","系统",1]
["","PZ3-25","电能计量系统 系统调试 数据集中器与电表采集器","系统",1]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["1.11","","营销系统",""]
["","","专变计量",""]
["","PX6-27","配电装置 10kV计量组合式互感器","台",1]
["","PX6-25","配电装置 电压互感器","台",1]
["","PZ3-3","电能计量系统 用户基表安装调测 关口表","块",2]
["","PZ3-33","智能用电系统 其他智能用电设备安装调测 四表合一终端","台",1]
["","S0514001(甲)","高压计量箱 JLSZ-10 25/5A 0.2S","台",1]
["","S0515001(甲)","高压侧费控智能电度表 3×1.5(6)A 3×100V  0.2S","块",1]
["","S0515001(甲)","专变采集终端 3×1.5(6)A 3×100V","块",1]
["","S0515001(甲)","低压侧智能电度表 3*1.5(6)A 3*220V/380V","块",1]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["2","","箱式变电站(环网箱)",""]
["","PT4-77","铁件、螺栓 设备螺栓固定架安装","t",0.3]
["","PD2-29","组合型成套箱式变电站 变压器容量(kVA以下) 630","座",1]
["","PZ1-57","辅助设备及配线 电源设备安装调测 UPS主机 30kVA以下","套",1]
["","PD5-7","标识牌安装 螺栓安装","块",2]
["","录入编号(甲)","开关柜标识牌 ","块",2]
["","C01020216(甲)","槽钢16号以下 ","kg",300]
["","S0203003(甲)","欧式智能箱式变压器(带费控) XZB1-400kVA 10.5/0.4","台",1]
["","录入编号(甲)","UPS 2kVA","台",1]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","架空线路工程",""]
["","","架空线路本体工程",""]
["","","土石方工程",""]
["","PX2-1","线路复测及分坑 单杆","基",1]
["","PX2-7","电杆坑、拉线坑、铁塔坑人工挖方(或爆破)及回填 普通土 坑深（m） 3.0以内","m³",6.64]
["","PX2-10","电杆坑、拉线坑、铁塔坑人工挖方(或爆破)及回填 坚土 坑深（m） 3.0以内","m³",1.37]
["","PX2-19","电杆坑、拉线坑、铁塔坑人工挖方(或爆破)及回填 岩石（人工开凿） 坑深（m） 3.0以内","m³",0.19]
["","PX2-44","接地槽的挖方及回填 普通土","m³",5.6]
["","PX2-45","接地槽的挖方及回填 坚土","m³",1.6]
["","PX2-49","接地槽的挖方及回填 岩石 人工开凿","m³",0.8]
["","","综合地形增加费","%",15]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","杆塔工程",""]
["","","杆塔工程材料工地运输",""]
["","PX1-1","人力运输 混凝土杆","t.km",1.01]
["","PX1-6","人力运输 砂、石、石灰、水泥、砖、土、水","t.km",3.553]
["","PX1-9","汽车运输 混凝土杆 装卸","t",2.02]
["","PX1-10","汽车运输 混凝土杆 运输","t.km",20.2]
["","PX1-21","汽车运输 砂、石、石灰、水泥、砖、土、水 装卸","t",7.106]
["","PX1-22","汽车运输 砂、石、石灰、水泥、砖、土、水 运输","t.km",71.061]
["","","综合地形增加费","%",15]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","杆塔组立",""]
["","PX2-8","电杆坑、拉线坑、铁塔坑人工挖方(或爆破)及回填 普通土 坑深（m） 3.0以上","m³",3]
["","PX4-3","混凝土杆组立 整根式(杆高m) 15以内","基",1]
["","PX3-76","混凝土电杆根部防腐 沥青清漆防腐 18m","根",1]
["","PX4-84","其他安装 喷涂杆号","根",1]
["","PX4-85","其他安装 电杆反光膜","套",1]
["","PT2-92","换填毛石混凝土","m³",3]
["","ZC0604010(甲)","预应力混凝土电杆 Φ230×15M","根",1]
["","C09031632","现浇混凝土C15-40 现场搅拌 ","m³",2.59]
["","C10020301(甲)","毛石70~190 ","m³",0.82]
["","","综合地形增加费","%",15]
["","","主材损耗费",""]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","架线工程",""]
["","","架线工程材料工地运输",""]
["","PX1-4","人力运输 线材","t.km",0.026]
["","PX1-5","人力运输 金具、绝缘子、零星钢材","t.km",0.002]
["","PX1-17","汽车运输 线材 装卸","t",0.052]
["","PX1-18","汽车运输 线材 运输","t.km",0.517]
["","PX1-19","汽车运输 金具、绝缘子、零星钢材 装卸","t",0.003]
["","PX1-20","汽车运输 金具、绝缘子、零星钢材 运输","t.km",0.033]
["","","综合地形增加费","%",15]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","导线架设",""]
["","PX5-12","绝缘铝绞线（截面积mm²） 95以内","100m",1]
["","ZC0215016(甲)","铝芯交联聚乙烯绝缘架空线  单芯 JKLYJ-10kV-70","m",100]
["","ZC0530006(甲)","铜、铝接线端子 DTL-70","只",6]
["","","综合地形增加费","%",15]
["","","主材损耗费",""]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","杆上变配电装置1",""]
["","","变配电装置运输1",""]
["","PX1-4","人力运输 线材","t.km",0.004]
["","PX1-5","人力运输 金具、绝缘子、零星钢材","t.km",0.116]
["","PX1-17","汽车运输 线材 装卸","t",0.008]
["","PX1-18","汽车运输 线材 运输","t.km",0.077]
["","PX1-19","汽车运输 金具、绝缘子、零星钢材 装卸","t",0.232]
["","PX1-20","汽车运输 金具、绝缘子、零星钢材 运输","t.km",2.318]
["","","综合地形增加费","%",15]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","变配电装置安装1",""]
["","PX6-12","配电装置 断路器","台",1]
["","PX4-86","其他安装 跳线制作及安装","个",6]
["","PD2-13","避雷器 电压（kV以下） 10","组",1]
["","调PX4-38 R*2 C*2 J*2","横担及绝缘子安装 10kV铁横担 双根","组",5]
["","PX4-73","接地安装 接地极安装 混凝土杆高空接地引下线","根",30]
["","PL1-114","电缆配管工程 电缆保护管沿电杆敷设 钢管","根",1]
["","2(甲)","异形并钩线夹 JB-1 240-300","个",6]
["","4(甲)","横担 L70X7X1600","根",1]
["","5(甲)","顶架 -6X60","个",2]
["","6(甲)","双合抱箍 -6X60","付",1]
["","7(甲)","横担导线拉铁 8X80X490","块",2]
["","8(甲)","针式瓷瓶 P-15T/M20","只",3]
["","9(甲)","穿钉螺栓 M16X300","根",16]
["","10(甲)","镀锌螺栓 M16X80","根",18]
["","11(甲)","接地软铜线 25m2","米",30]
["","13(甲)","电缆管抱箍 ф110","个",2]
["","12(甲)","电缆管 ф110","根",1]
["","14(甲)","电缆抱箍 ф50","个",3]
["","1(甲)","户外真空断路器 1250-20kA","台",1]
["","3(甲)","10kV避雷器 YH5WS-17/50","组",1]
["","15(甲)","开关底座槽钢 8# L=885","条",2]
["","18(甲)","开关底座橫担 ＜80*8*1800","条",2]
["","16(甲)","开关斜撑 ＜63*6*1500","条",2]
["","17(甲)","避雷器橫担 ＜63*6*1900","条",1]
["","","综合地形增加费","%",15]
["","","主材损耗费",""]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","带电作业",""]
["","PX7-1","10kV线路带电断、接引流线 接引流线","三相/次",1]
["","","综合地形增加费","%",15]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","电缆线路工程",""]
["2","","电缆敷设",""]
["2.1","","10kV电缆敷设",""]
["","PL3-13","排管内电力电缆敷设（10kV） 截面mm²以内 50","100m/三相",0.6]
["","PL4-2","户外热（冷）缩式电力电缆终端头制作安装（10kV） 截面mm²以内 120","套/三相",2]
["","PX1-4","人力运输 线材","t.km",0.12]
["","PX1-5","人力运输 金具、绝缘子、零星钢材","t.km",0.003]
["","PX1-17","汽车运输 线材 装卸","t",0.24]
["","PX1-18","汽车运输 线材 运输","t.km",2.397]
["","PX1-19","汽车运输 金具、绝缘子、零星钢材 装卸","t",0.005]
["","PX1-20","汽车运输 金具、绝缘子、零星钢材 运输","t.km",0.052]
["","ZC0303018(甲)","交联聚乙烯绝缘电力电缆 YJV22-8.7/15kV  3*50","m",60]
["","1(甲)","高压电缆附件 WSY-10/3.1","套",2]
["","3(甲)","铜接线端子 DT35","个",6]
["","录入编号(甲)","电缆标识牌 ","块",4]
["","","综合地形增加费","%",15]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["","","电缆防火",""]
["","PL5-1","电缆防火 防火堵料","t",0.01]
["","PL5-3","电缆防火 防火涂料","kg",10]
["","PX1-5","人力运输 金具、绝缘子、零星钢材","t.km",0.01]
["","PX1-19","汽车运输 金具、绝缘子、零星钢材 装卸","t",0.02]
["","PX1-20","汽车运输 金具、绝缘子、零星钢材 运输","t.km",0.2]
["","ZC0324001(甲)","防火堵料 ","t",0.01]
["","ZC0324002(甲)","防火涂料 ","t",0.01]
["","","综合地形增加费","%",15]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]
["7","","电缆调试与试验",""]
["","PL7-1","电缆试验 绝缘摇测","盘、回路",2]
["","PL7-3","电缆试验 10kV电缆试验 交流耐压试验","回路",1]
["","PL7-4","电缆试验 10kV电缆试验 电阻比试验","回路",1]
["","PL7-5","电缆试验 10kV电缆试验 局放试验","回路",1]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",6.21]
["","1.2.2","夜间施工增加费","%",1.08]
["","1.2.3","施工工具用具使用费","%",3.89]
["","1.2.4","临时设施费","%",12.93]
["","1.2.6","安全文明施工费","%",25.25]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",36.01]
["","3","利润","%",22.97]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","7","合计","元"]
["","","",""]

{"sheet":"建筑工程单位工程表(表三乙)","index":6,"n_rows":111,"n_cols":13,"rows_kept":111,"merged":[[0,0,0,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8],[2,9,3,9],[2,10,2,12]],"flags":["formulas_cached_only"]}
["建筑工程单位工程预算表"]
["表三乙",{"$nulls":11},"金额单位：元"]
["序号","编制依据","项目名称","单位","数量","设备单价","定额基价",null,null,"设备费","费用合计"]
[{"$nulls":6},"金额","其中人工费","其中主要材料",null,"金额","其中人工费","其中主要材料费"]
["","","配电站、开关站工程",""]
["一","","主要生产工程",""]
["2","","箱式变电站(环网箱)",""]
["2.1","","基础工程",""]
["","PT1-4","人工施工土方 挖土方 坚土 深2m以内","m³",26.78]
["","PT3-1","砌筑砖基础、砖墙 实心砖 基础","m³",7.95]
["","PT4-63","钢筋制作、安装 Φ10以内","t",0.2]
["","PT4-4","现浇混凝土 独立基础","m³",2.68]
["","PT1-1","人工施工土方 挖土方 普土 深2m以内","m³",16.8]
["","PT1-29","人工施工土方 平整场地、回填土 回填土夯填","m³",16.8]
["","C09020114","水泥砂浆 M5 ","m³",1.88]
["","C10070101(甲)","标准砖240×115×53 ","千块",4.166]
["","C01020712(甲)","圆钢φ10以内 ","kg",204]
["","C09031634","现浇混凝土C25-40 现场搅拌 ","m³",2.7]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",4.6]
["","1.2.2","夜间施工增加费","%",0.77]
["","1.2.3","施工工具用具使用费","%",2.22]
["","1.2.4","临时设施费","%",8.97]
["","1.2.6","安全文明施工费","%",17.53]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",24.2]
["","3","利润","%",16.18]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","8","合计","元"]
["","","",""]
["4","","电缆沟道",""]
["","PL1-4","人工土石方工程 挖土方 坚土 深1m以内","m³",4.8]
["","PL1-65","破复路面 面层恢复 混凝土","m³",1.6]
["","PT3-1","砌筑砖基础、砖墙 实心砖 基础","m³",1.5]
["","PT3-9","砌筑砖沟道、砖井池 铸铁井盖","套",1]
["","PT3-10","零星砌砖及其他 零星砌砖","m³",1.5]
["","C09020114","水泥砂浆 M5 ","m³",0.67]
["","C10070101(甲)","标准砖240×115×53 ","千块",1.613]
["","C09031601","现浇混凝土C20-10 现场搅拌 ","m³",0.06]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",4.6]
["","1.2.2","夜间施工增加费","%",0.77]
["","1.2.3","施工工具用具使用费","%",2.22]
["","1.2.4","临时设施费","%",8.97]
["","1.2.6","安全文明施工费","%",17.53]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",24.2]
["","3","利润","%",16.18]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","8","合计","元"]
["","","",""]
["","","电缆线路工程",""]
["2","","构筑物",""]
["2.5","","电缆埋管",""]
["","PT1-7","人工施工土方 挖沟、槽、基坑 挖沟、槽 普土 深2m以内","m³",10.5]
["","PL1-51","破复路面 破除路面 混凝土路面 厚度（mm） 150以下","m²",0.84]
["","PL1-133","电缆配管工程 排管工程 排管敷设","m",100]
["","PL1-27","人工土石方工程 回填 土","m³",10.5]
["","ZC0701003(甲)","电缆保护管 C PVC φ100","m",100]
["","","主材损耗费",""]
["","","小计",""]
["","","",""]
["","1","直接费","元"]
["","1.1","直接工程费","元"]
["","1.1.1","人工费","元"]
["","1.1.2","材料费","元"]
["","1.1.2.1","定额材料费","元"]
["","1.1.2.2","主要材料费","元"]
["","1.1.3","机械费","元"]
["","1.2","措施费","元"]
["","1.2.1","冬雨季施工增加费","%",4.6]
["","1.2.2","夜间施工增加费","%",0.77]
["","1.2.3","施工工具用具使用费","%",2.22]
["","1.2.4","临时设施费","%",8.97]
["","1.2.6","安全文明施工费","%",17.53]
["","2","间接费","元"]
["","2.1","规费","元"]
["","2.1.1","社会保险费","%",25.4]
["","2.1.2","住房公积金","%",12]
["","2.2","企业管理费","%",24.2]
["","3","利润","%",16.18]
["","4","编制基准期价差","元"]
["","6","税金","%",9]
["","8","合计","元"]
["","","",""]

{"sheet":"安装工程取费表","index":7,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["安装工程取费表"]
[{"$nulls":5},"金额单位：元"]
["序号","费用名称","费率","单位","总价","说明"]
["","安装取费表",null,"",null,""]
["1","直接费",null,"元",null,""]
["1.1","直接工程费",null,"元",null,""]
["1.1.1","人工费",null,"元",null,""]
["1.1.2","材料费",null,"元",null,""]
["1.1.2.1","定额材料费",null,"元",null,""]
["1.1.2.2","主要材料费",null,"元",null,""]
["1.1.3","机械费",null,"元",null,""]
["1.2","措施费",null,"元",null,""]
["1.2.1","冬雨季施工增加费",6.21,"%",null,""]
["1.2.2","夜间施工增加费",1.08,"%",null,""]
["1.2.3","施工工具用具使用费",3.89,"%",null,""]
["1.2.4","临时设施费",12.93,"%",null,""]
["1.2.6","安全文明施工费",25.25,"%",null,""]
["2","间接费",null,"元",null,""]
["2.1","规费",null,"元",null,""]
["2.1.1","社会保险费",25.4,"%",null,"按当地缴费费率*1.15计取费率"]
["2.1.2","住房公积金",12,"%",null,"按当地缴费费率*1.15计取费率"]
["2.2","企业管理费",36.01,"%",null,""]
["3","利润",22.97,"%",null,""]
["4","编制基准期价差",null,"元",null,""]
["6","税金",9,"%",null,""]
["7","合计",null,"元",null,""]
["","",null,"",null,""]

{"sheet":"建筑工程取费表","index":8,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["建筑工程取费表"]
[{"$nulls":5},"金额单位：元"]
["序号","费用名称","费率","单位","总价","说明"]
["","建筑取费表",null,"",null,""]
["1","直接费",null,"元",null,""]
["1.1","直接工程费",null,"元",null,""]
["1.1.1","人工费",null,"元",null,""]
["1.1.2","材料费",null,"元",null,""]
["1.1.2.1","定额材料费",null,"元",null,""]
["1.1.2.2","主要材料费",null,"元",null,""]
["1.1.3","机械费",null,"元",null,""]
["1.2","措施费",null,"元",null,""]
["1.2.1","冬雨季施工增加费",4.6,"%",null,""]
["1.2.2","夜间施工增加费",0.77,"%",null,""]
["1.2.3","施工工具用具使用费",2.22,"%",null,""]
["1.2.4","临时设施费",8.97,"%",null,""]
["1.2.6","安全文明施工费",17.53,"%",null,""]
["2","间接费",null,"元",null,""]
["2.1","规费",null,"元",null,""]
["2.1.1","社会保险费",25.4,"%",null,"按当地缴费费率*1.12计取费率"]
["2.1.2","住房公积金",12,"%",null,"按当地缴费费率*1.12计取费率"]
["2.2","企业管理费",24.2,"%",null,""]
["3","利润",16.18,"%",null,""]
["4","编制基准期价差",null,"元",null,""]
["6","税金",9,"%",null,""]
["8","合计",null,"元",null,""]
["","",null,"",null,""]

{"sheet":"经济指标表(表五)","index":9,"n_rows":81,"n_cols":19,"rows_kept":81,"merged":[[0,0,0,20],[2,0,2,20],[3,0,3,5],[3,6,3,14],[3,15,3,20],[4,0,4,11],[4,12,4,20],[5,0,5,2],[5,3,5,5],[5,6,5,11],[5,12,5,14],[5,15,5,20],[6,0,6,2],[6,3,6,5],[6,6,6,11],[6,12,6,14],[6,15,6,20],[7,0,7,11],[7,12,7,20],[8,0,8,2],[8,3,8,5],[8,6,8,11],[8,12,8,14],[8,15,8,20],[9,0,9,2],[9,3,9,5],[9,6,9,8],[9,9,9,11],[9,12,9,14],[9,15,9,20],[10,0,10,2],[10,3,10,5],[10,6,10,8],[10,9,10,11],[10,12,10,14],[10,15,10,20],[11,0,12,2],[11,3,11,5],[11,6,11,8],[11,9,11,11],[11,12,11,14],[11,15,11,20],[12,3,12,5],[12,6,12,8],[12,9,12,11],[12,12,12,14],[12,15,12,20],[13,0,13,2],[13,3,13,5],[13,6,13,8],[13,9,13,11],[13,12,13,14],[13,15,13,20],[14,0,14,2],[14,3,14,5],[14,6,14,8],[14,9,14,11],[14,12,14,14],[14,15,14,20],[15,0,15,11],[15,12,15,20],[16,0,16,2],[16,3,16,5],[16,6,16,11],[16,12,16,14],[16,15,16,20],[17,0,17,11],[17,12,17,20],[18,0,19,2],[18,3,18,11],[18,12,18,20],[19,3,19,11],[19,12,19,20],[20,0,20,20],[21,0,21,5],[21,6,21,14],[21,15,21,20],[22,0,22,11],[22,12,22,20],[23,0,23,2],[23,3,23,5],[23,6,23,11],[23,12,23,14],[23,15,23,20],[24,0,24,2],[24,3,24,5],[24,6,24,11],[24,12,24,14],[24,15,24,20],[25,0,25,11],[25,12,25,20],[26,0,26,2],[26,3,26,5],[26,6,26,11],[26,12,26,14],[26,15,26,20],[27,0,27,2],[27,3,27,5],[27,6,27,8],[27,9,27,11],[27,12,27,14],[27,15,27,20],[28,0,28,2],[28,3,28,5],[28,6,28,8],[28,9,28,11],[28,12,28,14],[28,15,28,20],[29,0,29,11],[29,12,29,20],[30,0,30,2],[30,3,30,5],[30,6,30,11],[30,12,30,14],[30,15,30,20],[31,0,31,11],[31,12,31,20],[32,0,33,2],[32,3,32,11],[32,12,32,20],[33,3,33,11],[33,12,33,20],[34,0,34,20],[35,0,36,2],[35,3,35,5],[35,6,35,11],[35,12,35,14],[35,15,35,17],[35,18,35,20],[36,3,36,5],[36,6,36,11],[36,12,36,14],[36,15,36,17],[36,18,36,20],[37,0,37,2],[37,3,37,5],[37,6,37,11],[37,12,37,14],[37,15,37,17],[37,18,37,20],[38,0,38,2],[38,3,38,5],[38,6,38,11],[38,12,38,14],[38,15,38,17],[38,18,38,20],[39,0,40,2],[39,3,39,11],[39,12,39,20],[40,3,40,11],[40,12,40,20],[41,0,41,20],[42,0,42,2],[42,3,42,5],[42,6,42,11],[42,12,42,14],[42,15,42,20],[43,0,46,2],[43,3,43,5],[43,6,43,11],[43,12,43,14],[43,15,43,20],[44,3,44,20],[45,3,45,5],[45,6,45,20],[46,3,46,5],[46,6,46,20],[47,0,50,2],[47,3,47,5],[47,6,47,11],[47,12,47,14],[47,15,47,20],[48,3,48,20],[49,3,49,5],[49,6,49,20],[50,3,50,5],[50,6,50,20],[51,0,52,2],[51,3,51,11],[51,12,51,20],[52,3,52,11],[52,12,52,20],[53,0,53,2],[53,3,53,11],[53,12,53,20],[54,0,54,2],[54,3,54,11],[54,12,54,20],[55,0,55,20],[56,0,57,2],[56,3,56,5],[56,6,56,11],[56,12,56,20],[57,3,57,20],[58,0,69,2],[58,3,59,3],[58,4,58,11],[58,12,58,20],[59,4,59,20],[60,3,62,3],[60,4,60,20],[61,4,61,11],[61,12,61,20],[62,4,62,11],[62,12,62,20],[63,3,65,3],[63,4,63,20],[64,4,64,11],[64,12,64,20],[65,4,65,11],[65,12,65,20],[66,3,67,3],[66,4,66,11],[66,12,66,20],[67,4,67,11],[67,12,67,20],[68,3,69,3],[68,4,68,11],[68,12,68,14],[68,15,68,17],[68,18,68,20],[69,4,69,20],[70,0,75,2],[70,3,71,3],[70,4,70,20],[71,4,71,20],[72,3,73,3],[72,4,72,20],[73,4,73,20],[74,4,74,11],[74,12,74,20],[75,4,75,20],[76,0,78,2],[76,4,76,20],[77,4,77,11],[77,12,77,20],[78,4,78,20],[79,0,80,2],[79,3,79,6],[79,7,79,20],[80,3,80,6],[80,7,80,20]],"flags":["formulas_cached_only"]}
["工程概况及主要技术经济指标表"]
["表五"]
["一、配电站、开关站（开闭所）"]
["本期建设容量：0    kVA",{"$nulls":5},"规划容量：    MVA",{"$nulls":8},"站区占地：0    亩"]
["站区自然条件",{"$nulls":11},"站内主要建筑"]
["地耐力：   0    kPa",null,null,"地震烈度： 7    度",null,null,"地下水位： 0    m",{"$nulls":5},"建筑面积： 0    m²",null,null,"建筑结构型式："]
["最低温度： 0    ℃",null,null,"污秽等级： A    级",null,null,"",{"$nulls":5},"采暖方式： ",null,null,"进站道路：    0    m²"]
["主要设备型号、规格、台数",{"$nulls":11},"进出线规模"]
["设备名称",null,null,"型号",null,null,"台数、单价",{"$nulls":5},"本期建设规模",null,null,"规划建设规模"]
["变压器",null,null,"型号： ",null,null,"台数： 0    台",null,null,"单价： 0    元",null,null,"10kV进线          回",null,null,"10kV进线          回"]
["断路器",null,null,"型号： ",null,null,"台数： 0    台",null,null,"单价： 0    元",null,null,"1kV以下出线       回",null,null,"1kV以下出线       回"]
["箱式变电站",null,null,"型号： ",null,null,"台数： 0    台",null,null,"单价： 0    元",null,null,"1kV以下出线       回",null,null,"1kV以下出线       回"]
[{"$nulls":3},"型号： ",null,null,"台数： 0    台",null,null,"单价： 0    元",null,null,"1kV以下出线       回",null,null,"1kV以下出线       回"]
["开闭柜",null,null,"型号： ",null,null,"台数： 0    台",null,null,"单价： 0    元",null,null,"出线              回",null,null,"出线              回  "]
["电缆分接箱",null,null,"型号： ",null,null,"台数： 0    台",null,null,"单价： 0    元",null,null,"出线              回",null,null,"出线              回"]
["建筑工程量统计",{"$nulls":11},"安装工程量统计"]
["建筑钢材： 0    t",null,null,"木材： 0    m³",null,null,"水泥： 0    t",{"$nulls":5},"镀锌钢管：    0    吨",null,null,"1kV动力电缆   0    m"]
["建筑铁件： 0    kg",{"$nulls":11},"控制电缆：    0    m"]
["主要造价指标",null,null,"建筑工程费： 0    万元/kVA",{"$nulls":8},"设备购置费：  0    万元/kVA"]
[{"$nulls":3},"安装工程费： 0    万元/kVA",{"$nulls":8},"建设场地征用及补偿费： 0    万元/kVA"]
["二、充电站（换电站）"]
["本期建设容量：0    kW",{"$nulls":5},"规划容量：    kW",{"$nulls":8},"站区占地：0    亩"]
["站区自然条件",{"$nulls":11},"站内主要建筑"]
["地耐力：   0    kPa",null,null,"地震烈度： 7    度",null,null,"地下水位： 0    m",{"$nulls":5},"建筑面积： 0    m²",null,null,"建筑结构型式："]
["最低温度： 0    ℃",null,null,"污秽等级： A    级",null,null,"",{"$nulls":5},"采暖方式： ",null,null,"进站道路：    0    m²"]
["主要设备型号、规格、台数",{"$nulls":11},"规模"]
["设备名称",null,null,"型号",null,null,"台数、单价",{"$nulls":5},"本期建设规模",null,null,"规划建设规模"]
["充电设备",null,null,"型号： ",null,null,"台数： 0    台",null,null,"单价： 0    元",null,null,"",null,null,""]
["换电设备",null,null,"型号： ",null,null,"台数： 0    台",null,null,"单价： 0    元",null,null,"",null,null,""]
["建筑工程量统计",{"$nulls":11},"安装工程量统计"]
["建筑钢材： 0   t",null,null,"木材： 0     m³",null,null,"水泥： 0    t",{"$nulls":5},"镀锌钢管：  0    吨",null,null,"1kV动力电缆  0      m"]
["建筑铁件： 0    kg",{"$nulls":11},"控制电缆：  0    m"]
["主要造价指标",null,null,"建筑工程费：  0    万元/kW",{"$nulls":8},"设备购置费：0    万元/kW"]
[{"$nulls":3},"安装工程费：  0    万元/kW",{"$nulls":8},"建设场地征用及补偿费： 0    万元/kW"]
["三、成套式变电站"]
["箱式变电站",null,null,"型号： ",null,null,"10kV进线       回",{"$nulls":5},"1kV以下出线       回",null,null,"台数：  0    台",null,null,"单价： 0    元"]
[{"$nulls":3},"型号： ",null,null,"10kV进线       回",{"$nulls":5},"1kV以下出线       回",null,null,"台数：  0    台",null,null,"单价： 0    元"]
["开闭柜",null,null,"型号： ",null,null,"进线           回",{"$nulls":5},"出线              回",null,null,"台数：  0    台",null,null,"单价： 0    元"]
["电缆分接箱",null,null,"型号： ",null,null,"进线           回",{"$nulls":5},"出线              回",null,null,"台数：  0    台",null,null,"单价： 0    元"]
["主要造价指标",null,null,"建筑工程费：  0    万元/kVA",{"$nulls":8},"设备购置费：  0    万元/kVA"]
[{"$nulls":3},"安装工程费：  0    万元/kVA",{"$nulls":8},"箱变基础型式：        万元/站  "]
["四、架空线路工程"]
["气候条件",null,null,"风速： 0    m/s",null,null,"覆冰： 0    mm",{"$nulls":5},"平均海拔： 0    m",null,null,"污秽等级： A"]
["10kV线路",null,null,"起点： ",null,null,"终点： ",{"$nulls":5},"线路长度： 0    km",null,null,"其中：单回 0    km，双回 0    km，..."]
[{"$nulls":3},"地形分布：平地  0   %，丘陵  0  %，河网  0   %，泥沼   0  %，山地   0  %，高山   0  %，城市  0   %"]
[{"$nulls":3},"杆塔总数： 0    基",null,null,"其中：角钢塔  0    基，钢管杆  0    基，混凝土杆  0    根，..."]
[{"$nulls":3},"导线型号、数量",null,null,"导线型号      0    kg，导线型号     0    kg，..."]
["1kV以下线路",null,null,"起点： ",null,null,"终点： ",{"$nulls":5},"线路长度：  0     km",null,null,"其中：单回      km，双回      km，..."]
[{"$nulls":3},"地形分布：平地  0  %，丘陵 0   %，河网  0  %，泥沼  0  %，山地   0 %，高山   0 %，峻岭  0 %"]
[{"$nulls":3},"杆塔总数： 0  基",null,null,"其中：角钢塔   0    基，钢管塔   0  基，混凝土杆   0   根，..."]
[{"$nulls":3},"导线型号、数量",null,null,"导线型号       kg，导线型号         kg，..."]
["杆上变配电配置",null,null,"架设方式：    杆上",{"$nulls":8},"变压器型号：  0          单价：  0    元/台"]
[{"$nulls":3},"开关型号：           单价：  0    元",{"$nulls":8},"配电柜型号：            单价：  0    元/台"]
["进户电能计量",null,null,"计量表箱型号：       单价：  0    元",{"$nulls":8},"计量表型号：            单价：  0    元"]
["本体造价指标",null,null,"建筑工程费    0    万元/km",{"$nulls":8},"安装工程费    0    万元/km"]
["五、电缆线路工程"]
["工程概况",null,null,"起点：  ",null,null,"终点：  ",{"$nulls":5},"线路长度：   0    km"]
[{"$nulls":3},"布置方式：直埋  0    km，沟道铺设  0    km，隧道铺设  0    km，排管铺设  0    km"]
["建筑工程",null,null,"直埋电缆","顶管          0    m",{"$nulls":7},"拉管             0       m"]
[{"$nulls":4},"建筑工程费        万元"]
[{"$nulls":3},"电缆沟道","长  0    m，宽  0    m，高  0    m"]
[{"$nulls":4},"土石方工程量  0    m³",{"$nulls":7},"混凝土砌筑工程量 0    m³"]
[{"$nulls":4},"钢筋、铁件耗量0    吨",{"$nulls":7},"建筑工程费       0    万元"]
[{"$nulls":3},"电缆隧道","长  0    m，宽  0    m，高  0    m"]
[{"$nulls":4},"土石方工程量  0    m³",{"$nulls":7},"混凝土砌筑工程量 0    m³"]
[{"$nulls":4},"钢筋、铁件耗量0    吨",{"$nulls":7},"建筑工程费       0    万元"]
[{"$nulls":3},"电缆排管","排管型号：    ",{"$nulls":7},"土石方工程量     0    m³"]
[{"$nulls":4},"排管单价：    0    元/m",{"$nulls":7},"建筑工程费           万元"]
[{"$nulls":3},"电缆井","直线井：          个",{"$nulls":7},"转角井：      个",null,null,"三通井：      个",null,null,"四通井：      个"]
[{"$nulls":4},"建筑工程费        万元"]
["10kV电缆敷设",null,null,"电缆","导线型号  0    km， 单价   0    元/km； 导线型号   0    km， 单价   0 元/km；.."]
[{"$nulls":4},"导线型号      km， 单价   0    元/km； 导线型号       km， 单价   0  元/km；..."]
[{"$nulls":3},"电缆头","终端头：  型号      个，     单价    0    元/套；..."]
[{"$nulls":4},"中间接头：型号      个，     单价    0    元/套；..."]
[{"$nulls":3},"电缆桥（支）架","电缆桥架   0    t",{"$nulls":7},"电缆支架  0    t"]
[{"$nulls":3},"本体造价指标","安装工程费 0    万元/km"]
["1kV以下电缆敷设",null,null,"电缆","YJV-30导线 0    km，     YJV-50导线      0    km，..."]
[{"$nulls":3},"电缆桥（支）架","电缆桥架   0    t",{"$nulls":7},"电缆支架  0    t"]
[{"$nulls":3},"本体造价指标","安装工程费 0    万元/km"]
["避雷及接地",null,null,"避雷器型号：  ",{"$nulls":3},"避雷器单价：  0"]
[{"$nulls":3},"接地方式：    ",{"$nulls":3},"接地模块单价：0"]

{"sheet":"主材汇总表","index":10,"n_rows":65,"n_cols":12,"rows_kept":65,"merged":[[0,0,0,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8],[2,9,2,10],[2,11,3,11]],"flags":["formulas_cached_only"]}
["主材汇总表"]
[{"$nulls":11},"金额单位：元"]
["编号","名称","规格","单位","数量","损耗率（%）","价格",null,null,"重量",null,"费用编码"]
[{"$nulls":6},"含税价","配送费","合价","单重","合重"]
["","建筑工程","","",{"$nulls":7},""]
["","配电站、开关站工程","","",{"$nulls":7},"PW161100000"]
["","圆钢φ10以内","","kg",204,{"$nulls":6},""]
["","普通硅酸盐水泥32.5","","t",1.565,{"$nulls":6},""]
["","中砂","","m³",4.34,{"$nulls":6},""]
["","碎石 5~15","","m³",0.052,{"$nulls":6},""]
["","碎石 50","","m³",2.376,{"$nulls":6},""]
["","标准砖240×115×53","","千块",5.779,{"$nulls":6},""]
["","水","","t",1.614,{"$nulls":6},""]
["","小计","","",{"$nulls":7},""]
["","","","",{"$nulls":7},""]
["","电缆线路工程","","",{"$nulls":7},"PW161300000"]
["","电缆保护管 C PVC","φ100","m",100,5,{"$nulls":5},""]
["","小计","","",{"$nulls":7},""]
["","","","",{"$nulls":7},""]
["","建筑合计","","",{"$nulls":7},""]
["","","","",{"$nulls":7},""]
["","安装工程","","",{"$nulls":7},""]
["","配电站、开关站工程","","",{"$nulls":7},"PW162100000"]
["","控制电缆","KVV-8*2.5","m",100,{"$nulls":6},""]
["","槽钢16号以下","","kg",300,{"$nulls":6},""]
["","镀锌角钢综合","","kg",41.19,{"$nulls":6},""]
["","扁钢综合","","kg",240,{"$nulls":6},""]
["","开关柜标识牌","","块",2,{"$nulls":6},""]
["","小计","","",{"$nulls":7},""]
["","","","",{"$nulls":7},""]
["","架空线路工程","","",{"$nulls":7},"PW162300000"]
["","镀锌螺栓","M16X80","根",18,5,{"$nulls":5},""]
["","接地软铜线","25m2","米",30,2,{"$nulls":5},""]
["","电缆管","ф110","根",1,1,{"$nulls":5},""]
["","电缆管抱箍","ф110","个",2,1,{"$nulls":5},""]
["","电缆抱箍","ф50","个",3,1,{"$nulls":5},""]
["","异形并钩线夹","JB-1 240-300","个",6,1,{"$nulls":5},""]
["","横担","L70X7X1600","根",1,{"$nulls":6},""]
["","顶架","-6X60","个",2,1,{"$nulls":5},""]
["","双合抱箍","-6X60","付",1,{"$nulls":6},""]
["","横担导线拉铁","8X80X490","块",2,1,{"$nulls":5},""]
["","针式瓷瓶","P-15T/M20","只",3,1,{"$nulls":5},""]
["","穿钉螺栓","M16X300","根",16,1,{"$nulls":5},""]
["","普通硅酸盐水泥32.5","","t",0.702,5,{"$nulls":5},""]
["","中砂","","m³",1.45,10,{"$nulls":5},""]
["","碎石 50","","m³",2.383,10,{"$nulls":5},""]
["","毛石70~190","","m³",0.82,10,{"$nulls":5},""]
["","水","","t",1.036,{"$nulls":6},""]
["","铝芯交联聚乙烯绝缘架空线  单芯","JKLYJ-10kV-70","m",100,0.6,{"$nulls":5},""]
["","铜、铝接线端子","DTL-70","只",6,1.5,{"$nulls":5},""]
["","预应力混凝土电杆","Φ230×15M","根",1,1,{"$nulls":5},""]
["","小计","","",{"$nulls":7},""]
["","","","",{"$nulls":7},""]
["","电缆线路工程","","",{"$nulls":7},"PW162400000"]
["","高压电缆附件","WSY-10/3.1","套",2,{"$nulls":6},""]
["","铜接线端子","DT35","个",6,{"$nulls":6},""]
["","交联聚乙烯绝缘电力电缆","YJV22-8.7/15kV  3*50","m",60,{"$nulls":6},""]
["","防火堵料","","t",0.01,{"$nulls":6},""]
["","防火涂料","","t",0.01,{"$nulls":6},""]
["","电缆标识牌","","块",4,{"$nulls":6},""]
["","小计","","",{"$nulls":7},""]
["","","","",{"$nulls":7},""]
["","安装合计","","",{"$nulls":7},""]
["","","","",{"$nulls":7},""]
["","合计","","",{"$nulls":7},""]

{"sheet":"设备汇总表","index":11,"n_rows":26,"n_cols":13,"rows_kept":26,"merged":[[0,0,0,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[2,12,3,12]],"flags":["formulas_cached_only"]}
["设备汇总表"]
[{"$nulls":12},"金额单位：元"]
["编号","名称","规格","单位","数量","价格",null,"运杂费",null,"配送费",null,"合价","费用编码"]
[{"$nulls":5},"含税价","合价","费率(%)","含税合价","费率(%)","含税合价"]
["","安装工程","","",{"$nulls":8},""]
["","配电站、开关站工程","","",{"$nulls":8},"PW162100000"]
["","欧式智能箱式变压器(带费控)","XZB1-400kVA 10.5/0.4","台",1,{"$nulls":7},""]
["","高压计量箱","JLSZ-10 25/5A 0.2S","台",1,{"$nulls":7},""]
["","低压侧智能电度表","3*1.5(6)A 3*220V/380V","块",1,{"$nulls":7},""]
["","专变采集终端","3×1.5(6)A 3×100V","块",1,{"$nulls":7},""]
["","高压侧费控智能电度表","3×1.5(6)A 3×100V  0.2S","块",1,{"$nulls":7},""]
["","UPS","2kVA","台",1,{"$nulls":7},""]
["","小计","","",{"$nulls":8},""]
["","","","",{"$nulls":8},""]
["","架空线路工程","","",{"$nulls":8},"PW162300000"]
["","户外真空断路器","1250-20kA","台",1,{"$nulls":7},""]
["","开关底座槽钢","8# L=885","条",2,{"$nulls":7},""]
["","开关斜撑","＜63*6*1500","条",2,{"$nulls":7},""]
["","避雷器橫担","＜63*6*1900","条",1,{"$nulls":7},""]
["","开关底座橫担","＜80*8*1800","条",2,{"$nulls":7},""]
["","10kV避雷器","YH5WS-17/50","组",1,{"$nulls":7},""]
["","小计","","",{"$nulls":8},""]
["","","","",{"$nulls":8},""]
["","安装合计","","",{"$nulls":8},""]
["","","","",{"$nulls":8},""]
["","合计","","",{"$nulls":8},""]

{"sheet":"设备购置费组成表","index":12,"n_rows":15,"n_cols":8,"rows_kept":15,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,2,4],[2,5,2,6],[2,7,3,7]],"flags":["formulas_cached_only"]}
["设备购置费组成表"]
[{"$nulls":7},"金额单位:元"]
["序号","项目名称","甲供设备",null,null,"乙供设备",null,"合计"]
[null,null,"设备费","运杂费","配送费","设备费","运杂费"]
["","安装工程"]
["","配电站、开关站工程"]
["一","主要生产工程"]
["1","配电站、开关站"]
["1.11","营销系统"]
["","专变计量"]
["2","箱式变电站(环网箱)"]
["","架空线路工程"]
["","架空线路本体工程"]
["","杆上变配电装置1"]
["","变配电装置安装1"]

{"sheet":"人工汇总表","index":13,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["人工汇总表"]
[{"$nulls":5},"金额单位:元"]
["编号","名称","单位","数量","预算单价","预算合价"]
["","建筑工程",""]
["","配电站、开关站工程",""]
["9101106","普通工","工日",23.726]
["9101107","建筑技术工","工日",8.309]
["","",""]
["","小计",""]
["","电缆线路工程",""]
["9101106","普通工","工日",10.318]
["9101107","建筑技术工","工日",4.461]
["","",""]
["","小计",""]
["","安装工程",""]
["","配电站、开关站工程",""]
["9101106","普通工","工日",22.628]
["9101107","建筑技术工","工日",9.957]
["9101109","安装技术工","工日",142.544]
["9101111","输电技术工","工日",8.021]
["","",""]
["","小计",""]
["","架空线路工程",""]
["9101106","普通工","工日",25.395]
["9101107","建筑技术工","工日",1.028]
["9101109","安装技术工","工日",0.689]
["9101111","输电技术工","工日",21.195]
["9102201","带电技工","工日",8.205]
["","",""]
["","小计",""]
["","电缆线路工程",""]
["9101106","普通工","工日",5.64]
["9101111","输电技术工","工日",16.398]
["","",""]
["","小计",""]
["","",""]
["","合计",""]

{"sheet":"材料汇总表","index":14,"n_rows":156,"n_cols":6,"rows_kept":156,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["材料汇总表"]
[{"$nulls":5},"金额单位:元"]
["编号","名称","单位","数量","预算单价","预算合价"]
["","建筑工程",""]
["","配电站、开关站工程",""]
["C03030401","铸铁井盖(连座)","套",1]
["C07010502","加工铁件综合","kg",0.587]
["C08020201","板材红白松一等","m³",0.004]
["C08020202","板材红白松二等","m³",0.005]
["C09032034","现浇混凝土C25-40 集中搅拌","m³",1.632]
["C13011603","对拉螺栓M16","kg",1.233]
["C13050101","圆钉","kg",2.128]
["C18040802","聚氯乙烯塑料薄膜0.5mm","m²",3.495]
["C21010101","水","t",3.227]
["C22010401","通用钢模板","kg",10.613]
["C22010432","木模板","m³",0.011]
["","",""]
["","小计",""]
["","其他材料费",""]
["","合计",""]
["","",""]
["","电缆线路工程",""]
["C10040102","石灰粉","kg",0.126]
["C13011102","膨胀螺栓M8","套",118.8]
["C14010100","镀锌铁丝8号","kg",0.23]
["C15010311","镀锌管接头DN200","个",9]
["C19090101","粘结剂通用","kg",1.13]
["C19110301","石油液化气","m³",0.72]
["C22030304","冲击钻头φ16","支",0.9]
["C22030501","钢锯条各种规格","根",2.25]
["","",""]
["","小计",""]
["","其他材料费",""]
["","合计",""]
["","",""]
["","安装工程",""]
["","配电站、开关站工程",""]
["C01020521","镀锌扁钢综合","kg",3.88]
["C01020521","镀锌扁钢综合","kg",3.88]
["C07010101","平垫铁综合","kg",7.2]
["C07010502","加工铁件综合","kg",1.11]
["C12010100","电焊条J422综合","kg",2.374]
["C12010100","电焊条J422综合","kg",0.029]
["C12026102","焊锡丝","kg",0.1]
["C13010201","镀锌六角螺栓综合","kg",3.289]
["C13010313","精制六角带帽螺栓M10×100mm以下","套",8.2]
["C13030111","精制六角螺母M6~10","个",4]
["C16010303","软铜绞线16","m",28]
["C16011102","铜芯绝缘导线截面2.5mm²","m",1]
["C16038101","铜接线端子6以下","个",2]
["C16038103","铜接线端子16","个",2]
["C16050101","电缆卡子20","个",51.5]
["C16100322","铝绑扎线3.2mm以下","m",1.94]
["C16100322","铝绑扎线3.2mm以下","m",1.94]
["C16100361","尼龙扎带L=120","根",250]
["C16100362","尼龙扎带L=200","根",30]
["C16100421","绝缘胶带20mm×20m","卷",1.755]
["C16100421","绝缘胶带20mm×20m","卷",0.81]
["C16100601","标识牌","个",4]
["C18030801","自粘性橡胶带25×20m","卷",10]
["C18050701","异型塑料管5","m",5]
["C18050801","热塑管","m",0.4]
["C19010102","汽油","kg",0.45]
["C19020801","电力复合脂","kg",0.18]
["C19030202","乙醇(酒精)医用","kg",0.2]
["C20030101","普通调和漆","kg",0.097]
["C20030101","普通调和漆","kg",0.097]
["C22030501","钢锯条各种规格","根",0.97]
["C22030501","钢锯条各种规格","根",0.97]
["C22040501","棉纱头","kg",0.3]
["C22050301","调试材料费","元",26.55]
["C22050301","调试材料费","元",26.715]
["C26100519","红丹防锈漆","kg",0.097]
["C26100519","红丹防锈漆","kg",0.097]
["","",""]
["","小计",""]
["","其他材料费",""]
["","合计",""]
["","",""]
["","架空线路工程",""]
["C01020903","镀锌圆钢φ16","kg",3.899]
["C02040100","焊接钢管综合","kg",41.41]
["C04010201","紫铜棒φ6","kg",0.184]
["C04010301","紫铜皮0.5以下","kg",0.01]
["C07010101","平垫铁综合","kg",0.583]
["C08020102","方材红白松二等","m³",0.007]
["C08020202","板材红白松二等","m³",0.042]
["C10080101","石油沥青10号","kg",1.47]
["C13010201","镀锌六角螺栓综合","kg",2.127]
["C16100322","铝绑扎线3.2mm以下","m",13.095]
["C16110502","镀锌抱箍U形","套",2.01]
["C16120101","蚕丝绝缘绳","kg",0.051]
["C18030802","绝缘自粘带2228","盘",3.726]
["C18030803","绝缘自粘带33+","盘",3.726]
["C19010102","汽油","kg",0.189]
["C19020405","导电脂","kg",0.086]
["C19020801","电力复合脂","kg",0.002]
["C20020101","普通磁漆","kg",0.02]
["C20030101","普通调和漆","kg",0.764]
["C20070101","沥青清漆","kg",0.3]
["C22010313","清洁布250×250","块",2]
["C22010314","毡布2m×3m","块",0.002]
["C22010401","通用钢模板","kg",5.88]
["C22010701","运输保护钢支架","kg",1.652]
["C22030501","钢锯条各种规格","根",1.067]
["C22040801","木桩","个",4]
["C22041104","橡胶绝缘手套(10kV)","副",0.044]
["C22041105","橡胶绝缘手套(8kV)","副",0.017]
["C22041106","羊皮保护手套","副",0.167]
["C26100513","自粘性橡胶带","卷",1.552]
["C26100519","红丹防锈漆","kg",0.097]
["C26100520","醇酸防锈漆 C53-1","kg",0.296]
["C26100555","绝缘袖套","副",0.033]
["C26100556","针式绝缘子绝缘遮蔽罩LRG","个",0.007]
["C26100558","绝缘毯(900×1000mm)","块",0.799]
["C26100559","绝缘服","件",0.032]
["C26100560","导线遮蔽罩","个",0.061]
["C26100561","跳线绝缘遮蔽罩","个",0.105]
["C26100562","导线端头绝缘罩","个",0.375]
["C26100563","绝缘毯夹","个",0.054]
["C26100564","绝缘引流线","条",0.032]
["C26100569","单相消弧开关 15kV/300A","台",0.008]
["C26100570","绝缘安全帽","顶",0.04]
["C26100571","绝缘套鞋","双",0.022]
["","",""]
["","小计",""]
["","其他材料费",""]
["","合计",""]
["","",""]
["","电缆线路工程",""]
["C01040102","钢丝绳φ15以下","kg",0.45]
["C04020100","黄铜丝综合","kg",0.525]
["C04020401","铜带200×0.2","m",30]
["C08020102","方材红白松二等","m³",0]
["C08020201","板材红白松一等","m³",0.001]
["C12026102","焊锡丝","kg",0.38]
["C14010101","镀锌铁丝综合","kg",0.18]
["C16100421","绝缘胶带20mm×20m","卷",0.6]
["C18030801","自粘性橡胶带25×20m","卷",2.2]
["C18060101","塑料带20×40m","卷",1.926]
["C18060103","塑料带相色带20×2000","卷",0.3]
["C18081401","热缩帽","只",0.381]
["C19010102","汽油","kg",6.039]
["C19020406","油脂","kg",0.81]
["C19020801","电力复合脂","kg",0.126]
["C19030301","丙酮95%","kg",1.92]
["C21010101","水","t",0.002]
["C26100513","自粘性橡胶带","卷",0.441]
["C26100539","圆钢 A3 φ11~20mm","kg",1.89]
["C26100548","镀锡裸铜软绞线 TJRX 16mm2","kg",0.5]
["","",""]
["","小计",""]
["","其他材料费",""]
["","合计",""]
["","",""]
["","总计",""]

{"sheet":"机械汇总表","index":15,"n_rows":126,"n_cols":6,"rows_kept":126,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["机械汇总表"]
[{"$nulls":5},"金额单位:元"]
["编号","名称","单位","数量","预算单价","预算合价"]
["","建筑工程",""]
["","配电站、开关站工程",""]
["J01-01-023","轮胎式装载机 2m³","台班",0.12]
["J01-01-053","夯实机","台班",0.528]
["J03-01-033","汽车式起重机 5t","台班",0.013]
["J03-01-034","汽车式起重机 8t","台班",0.004]
["J04-01-002","载重汽车 5t","台班",0.097]
["J04-01-032","机动翻斗车 1t","台班",0.221]
["J05-01-010","电动卷扬机(单筒慢速)50kN","台班",0.064]
["J06-01-022","滚筒式混凝土搅拌机 400L","台班",0.171]
["J06-01-027","灰浆搅拌机 200L","台班",0.349]
["J06-01-052","混凝土振捣器(插入式)","台班",0.206]
["J06-01-053","混凝土振捣器(平台式)","台班",0.166]
["J08-01-006","钢筋弯曲机 40mm","台班",0.092]
["J10-01-001","交流电焊机 21kVA","台班",0.057]
["J13-01-090","电力工程车","台班",0.013]
["","",""]
["","小计",""]
["","其他机械费",""]
["","合计",""]
["","",""]
["","电缆线路工程",""]
["J01-01-053","夯实机","台班",0.351]
["J11-01-020","电动空气压缩机 排气量 10m³/min","台班",0.033]
["J13-01-082","输电专用载重汽车 8t","台班",0.18]
["J13-01-090","电力工程车","台班",0.159]
["","",""]
["","小计",""]
["","其他机械费",""]
["","合计",""]
["","",""]
["","安装工程",""]
["","配电站、开关站工程",""]
["J03-01-033","汽车式起重机 5t","台班",0.015]
["J03-01-034","汽车式起重机 8t","台班",0.42]
["J04-01-001","载重汽车 4t","台班",0.01]
["J04-01-002","载重汽车 5t","台班",0.42]
["J10-01-001","交流电焊机 21kVA","台班",2.686]
["J13-01-090","电力工程车","台班",0.054]
["J14-01-001","变压器绝缘电阻测试仪","台班",0.714]
["J14-01-003","直流电阻测试仪","台班",1.743]
["J14-01-004","回路电阻测试仪","台班",0.714]
["J14-01-019","变比测试仪","台班",1.296]
["J14-01-037","变送器校验装置","台班",0.273]
["J14-01-041","变压器损耗测试仪","台班",0.714]
["J14-03-014-1","直流高压发生器(60~120kV)","台班",0.714]
["J14-05-001","继电保护测试系统","台班",0.312]
["J14-05-005","数字存储示波器","台班",0.374]
["J14-05-018","微机型高压断路器模拟装置(断路器模拟试验仪)","台班",0.76]
["J14-05-037","网络测试仪","台班",11.9]
["J14-05-051","电阻率测量仪(防雷接地测量用)","台班",1.6]
["J14-05-052","误码测试仪(2M)","台班",5]
["J14-05-060","介损测量仪","台班",0.714]
["J14-08-076","微机继电保护测试仪","台班",3.016]
["J14-08-219","大电流发生器(2000A)","台班",0.714]
["J14-08-222","高压开关真空度测试仪","台班",1]
["J14-08-239","电压电流互感器二次负荷在线测试仪HFH-4","台班",1]
["J14-08-240","电能表现场校验仪","台班",1]
["J14-08-287","绝缘电阻测试仪(2500V-10000V)","台班",0.957]
["J14-08-287-1","绝缘电阻测试仪(2500-10000V)","台班",0.714]
["J15-01-066","功能检测分析平台(电脑)","台班",3.702]
["J16-01-025","绝缘电阻表(数字式)","台班",1.288]
["J17-01-019","便携式维护终端","台班",1.1]
["J17-01-082","相位频率计 704","台班",2]
["J18-01-010","高压试验变压器全套装置","台班",1.671]
["J19-01-024","手持式数字双钳相位表","台班",3.687]
["J19-01-030","三相调压器","台班",2.521]
["J20-01-009","YDQ充气式试验变压器","台班",0.957]
["J20-01-010","IGS电容分压器交直流高压测量系统 CTS-8","台班",0.714]
["J20-01-012","互感器伏安特性测试仪 AD2291Z","台班",1.671]
["J20-01-013","高压核相仪","台班",1.735]
["J20-01-014","现场测试仪 PLT301A","台班",3]
["","",""]
["","小计",""]
["","其他机械费",""]
["","合计",""]
["","",""]
["","架空线路工程",""]
["J04-01-001","载重汽车 4t","台班",0.02]
["J04-01-032","机动翻斗车 1t","台班",0.207]
["J06-01-022","滚筒式混凝土搅拌机 400L","台班",0.161]
["J06-01-052","混凝土振捣器(插入式)","台班",0.198]
["J08-01-117","电动煨弯机 φ500~1800","台班",0.026]
["J10-01-001","交流电焊机 21kVA","台班",0.045]
["J10-01-019","半自动切割机 厚度 100mm","台班",0.006]
["J13-01-060","机动绞磨 3t以内","台班",0.255]
["J13-01-061","机动绞磨 5t以内","台班",0.11]
["J13-01-064","机动液压压接机 100t以内","台班",0.01]
["J13-01-065","机动液压压接机 200t以内","台班",0.11]
["J13-01-075","输电专用汽车式起重机 8t","台班",0.385]
["J13-01-080","输电专用载重汽车 5t","台班",1.114]
["J13-01-090","电力工程车","台班",3.787]
["J14-01-004","回路电阻测试仪","台班",0.45]
["J14-08-287-1","绝缘电阻测试仪(2500-10000V)","台班",0.339]
["J18-01-010","高压试验变压器全套装置","台班",0.337]
["J20-01-009","YDQ充气式试验变压器","台班",0.337]
["J20-01-010","IGS电容分压器交直流高压测量系统 CTS-8","台班",0.638]
["J20-01-011","断路器动特性综合测试仪 HDBS—50","台班",0.322]
["J20-01-019","绝缘斗臂车","台班",0.978]
["","",""]
["","小计",""]
["","其他机械费",""]
["","合计",""]
["","",""]
["","电缆线路工程",""]
["J03-01-034","汽车式起重机 8t","台班",2]
["J03-01-035","汽车式起重机 12t","台班",0.051]
["J04-01-002","载重汽车 5t","台班",0.251]
["J04-01-004","载重汽车 8t","台班",2]
["J13-01-080","输电专用载重汽车 5t","台班",0.021]
["J13-01-090","电力工程车","台班",0.223]
["J14-03-002","交流耐压仪(设备耐压用 35kV及以下)","台班",0.8]
["J14-08-009","QJ84数字直流(双臂)电桥","台班",0.1]
["J14-08-287","绝缘电阻测试仪(2500V-10000V)","台班",0.54]
["J20-01-013","高压核相仪","台班",0.6]
["J20-01-015","脉冲定位仪","台班",0.5]
["J20-01-016","振荡波试验设备","台班",0.45]
["","",""]
["","小计",""]
["","其他机械费",""]
["","合计",""]
["","",""]
["","总计",""]

{"sheet":"人工系数调整价差明细表","index":16,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["人工系数调整价差明细表"]
[{"$nulls":5},"金额单位:元"]
["序号","项目名称","单位","数量","单价","合价"]
["一","建筑工程",""]
["1","配电站、开关站工程","%",7.08]
["2","充电站、换电站工程","%",7.08]
["3","电缆线路工程","%",7.08]
["","小计",""]
["","",""]
["二","安装工程",""]
["1","配电站、开关站工程","%",7.82]
["2","充电站、换电站工程","%",7.82]
["3","架空线路工程","%",7.82]
["4","电缆线路工程","%",7.82]
["","小计",""]
["","",""]
["三","建筑拆除",""]
["1","配电站拆除工程","%",17.64]
["2","电缆线路拆除工程","%",17.64]
["","小计",""]
["","",""]
["四","安装拆除",""]
["1","配电站拆除工程","%",17.25]
["2","电缆线路拆除工程","%",17.25]
["3","架空线路拆除工程","%",17.25]
["4","通信线路拆除工程","%",17.25]
["","小计",""]
["","",""]
["","税金","%",9]
["","合计",""]

{"sheet":"材料系数调整价差明细表","index":17,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["材料系数调整价差明细表"]
[{"$nulls":5},"金额单位:元"]
["序号","项目名称","单位","数量","单价","合价"]
["一","安装工程",""]
["1","配电站、开关站工程","%",9.72]
["2","充电站、换电站工程","%",9.83]
["3","架空线路工程","%",9.57]
["4","电缆线路工程","%",7.96]
["","小计",""]
["","",""]
["四","安装拆除",""]
["1","配电站拆除工程","%",6.26]
["2","电缆线路拆除工程","%",6.21]
["3","架空线路拆除工程","%",5.25]
["4","通信线路拆除工程","%",5.25]
["","小计",""]
["","",""]
["","税金","%",9]
["","合计",""]

{"sheet":"机械系数调整价差明细表","index":18,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["机械系数调整价差明细表"]
[{"$nulls":5},"金额单位:元"]
["序号","项目名称","单位","数量","单价","合价"]
["一","安装工程",""]
["1","配电站、开关站工程","%",9.72]
["2","充电站、换电站工程","%",9.83]
["3","架空线路工程","%",9.57]
["4","电缆线路工程","%",7.96]
["","小计",""]
["","",""]
["四","安装拆除",""]
["1","配电站拆除工程","%",6.26]
["2","电缆线路拆除工程","%",6.21]
["3","架空线路拆除工程","%",5.25]
["4","通信线路拆除工程","%",5.25]
["","小计",""]
["","",""]
["","税金","%",9]
["","合计",""]

{"sheet":"编制基准期价差明细表","index":19,"n_rows":51,"n_cols":6,"rows_kept":51,"merged":[[0,0,0,5],[2,0,3,0],[2,1,3,1],[2,2,2,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["编制基准期价差明细表"]
[{"$nulls":5},"金额单位:元"]
["序号","工程项目名称","编制基准期价差",null,null,"合计"]
[null,null,"人工价差","材料价差","机械价差"]
["","建筑工程"]
["","配电站、开关站工程"]
["一","主要生产工程"]
["2","箱式变电站(环网箱)"]
["2.1","基础工程"]
["4","电缆沟道"]
["","电缆线路工程"]
["2","构筑物"]
["2.5","电缆埋管"]
["",""]
["","建筑小计"]
["",""]
["","安装工程"]
["","配电站、开关站工程"]
["一","主要生产工程"]
["1","配电站、开关站"]
["1.6","站用电缆"]
["1.6.2","控制电缆"]
["1.7","全站接地"]
["1.8","调试与试验"]
["1.8.1","分系统调试"]
["1.11","营销系统"]
["","专变计量"]
["2","箱式变电站(环网箱)"]
["","架空线路工程"]
["","架空线路本体工程"]
["","土石方工程"]
["","杆塔工程"]
["","杆塔工程材料工地运输"]
["","杆塔组立"]
["","架线工程"]
["","架线工程材料工地运输"]
["","导线架设"]
["","杆上变配电装置1"]
["","变配电装置运输1"]
["","变配电装置安装1"]
["","带电作业"]
["","电缆线路工程"]
["2","电缆敷设"]
["2.1","10kV电缆敷设"]
["","电缆防火"]
["7","电缆调试与试验"]
["",""]
["","安装小计"]
["",""]
["","税金"]
["","合计"]

{"sheet":"架空线路工程工地运输重量计算表","index":20,"n_rows":15,"n_cols":8,"rows_kept":15,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,2,5],[2,6,3,6],[2,7,3,7]],"flags":["formulas_cached_only"]}
["架空线路工程工地运输重量计算表"]
[]
["材料类别","单位","运输重量(含损耗)",{"$nulls":3},"毛重","运输重量(t)"]
[null,null,"架空线路本体工程.杆塔组立","架空线路本体工程.导线架设","架空线路本体工程.变配电装置安装1","合计"]
["混凝土杆","Kg"]
["水泥、降阻剂","Kg"]
["石子","Kg"]
["水","Kg"]
["绝缘导线","Kg"]
["金具","Kg"]
["钢筋、型钢（成品、半成品）","Kg"]
["绝缘子","Kg"]
["螺栓、脚钉、垫片（不包括基础用地脚螺栓）","Kg"]
["钢管","Kg"]
["总计",""]

{"sheet":"电缆线路工程工地运输重量计算表","index":21,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,2,4],[2,5,3,5],[2,6,3,6]],"flags":["formulas_cached_only"]}
["电缆线路工程工地运输重量计算表"]
[]
["材料类别","单位","运输重量(含损耗)",null,null,"毛重","运输重量(t)"]
[null,null,"电缆敷设.10kV电缆敷设","电缆防火","合计"]
["电力电缆","Kg"]
["电缆头及附件","Kg"]
["金具","Kg"]
["总计",""]

{"sheet":"土方量计算表","index":22,"n_rows":19,"n_cols":13,"rows_kept":19,"merged":[[0,0,0,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,12,3,12]],"flags":["formulas_cached_only"]}
["土方量计算表"]
[]
["类型","土质","长","宽","坑深","单坑量","坑深2米以内",null,"坑深3米以内",null,"坑深3米以上",null,"合计"]
[{"$nulls":6},"数量","合计","数量","合计","数量","合计"]
["安装工程",""]
["电杆坑","普通土"]
["电杆坑","坚土"]
["电杆坑","岩石（人工开凿）"]
["接地槽","普通土"]
["接地槽","坚土"]
["接地槽","岩石（人工开凿）"]
["",""]
["小计",""]
["",""]
["合计",""]
["",""]
["其中","普通土"]
["","坚土"]
["","岩石（人工开凿）"]

{"sheet":"综合地形增加系数计算表","index":23,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[0,0,0,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,10],[2,11,3,11],[2,12,3,12]],"flags":["formulas_cached_only"]}
["综合地形增加系数计算表"]
["恩施土司城旅游管理有限公司龙鳞宫配电工程",{"$nulls":11},"金额单位:元"]
["序号","项目名称","单位","综合系数","地形比例",{"$nulls":6},"基价","合价"]
[{"$nulls":4},"平地","丘陵","山地","高山","泥沼","城区","沙漠"]
["一","架空线路工程","%",15]
["二","电缆线路工程","%",15]
["三","通信光缆","%",50]
["","",""]
["","合计",""]

{"sheet":"基本设计费明细表","index":24,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[2,0,3,0],[2,1,3,1],[2,2,2,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["基本设计费明细表"]
["编制依据:《20kV及以下配电网工程建设预算编制与计算规定》",{"$nulls":4},"金额单位:元"]
["序号","名称","计算说明",null,"合价","依据"]
[null,null,"其中:配电站、开关站及充(换)电站工程","其中:架空线路、电缆线路工程"]
["1","工程计费额",{"$nulls":3},"建筑工程费+安装工程费+设备购置费"]
["1.1","其中:重复设计、标准设计",{"$nulls":3},"使用重复设计、标准设计,按照基本设计费的60%计算"]
["1.2","其中:典型设计",{"$nulls":3},"使用典型设计(国网、南网企业内部的,按照基本设计费的80%计算)"]
["2","设计费率(%)",{"$nulls":3},"工程计费额在费率取值界限中计算得出的设计费率"]
["3","调整系数1",{"$nulls":3},"设备购置费占比＜95%,调整系数为1;95%≤设备购置费＜98%,调整系数为0.2;设备购置费占比≥98%,调整系数为0.1"]
["4","调整系数2",{"$nulls":3},"常规设计比例+(重复设计、标准设计比例*60%)+(典型设计比例*80%)"]
["5","基本设计费",{"$nulls":3},"基本设计费低于1000元的,按1000元计列"]