{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["中型灌区供水成本一览表","Sheet3"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"中型灌区供水成本一览表","index":0,"n_rows":18,"n_cols":31,"rows_kept":18,"merged":[[0,0,0,26],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,9,2,9],[1,10,2,10],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,16,2,16],[1,17,2,17],[1,18,1,20],[1,21,1,24]],"flags":["formulas_cached_only"]}
["连州市中型灌区农业用水定价成本测算表"]
["序号","灌区名称","年灌溉取水量（万m³）","固定资产（万元）","工程总投资","独立费","基本预备费","设计灌溉面积（万亩）","净灌溉定额为574m³/亩","田间水利用系数0.95","灌区骨干工程供水量","灌区末级渠系供水量","终端用水量","固定资产折旧费3.33%","工程维护修理费1%","末级渠系管护费10元/亩","工程运行维护管理费","水资源费","灌区骨干工程供水运行维护成本",null,null,"灌区末级渠系供水运行维护成本"]
[{"$nulls":18},"年供水运行维护成本","单位面积供水成本（元/亩）","单位供水成本（元/m³）","年供水运行维护成本","单位面积供水成本（元/亩）","单位供水成本（元/m³）","终端水价运行维护成本",{"$nulls":3},"参数：0.0333","参数：0.01","参数：10"]
[1,"潭岭灌区",5266,6580.23,7998.51,{"v":1051.3,"d":"1051.30"},367.25,5.5,{"v":574,"d":"574.00"},0.95,5266,{"v":3323.157894736842,"d":"3323.16"},3157,{"v":219.121659,"d":"219.12"},{"v":65.8023,"d":"65.80"},{"v":55,"d":"55.00"},126.56,{"v":0,"d":"0.00"},{"v":192.3623,"d":"192.36"},{"v":34.97496363636364,"d":"34.97"},{"v":0.03652911127990885,"d":"0.0365"},{"v":247.3623,"d":"247.36"},{"v":44.97496363636364,"d":"44.97"},{"v":0.07443591542603738,"d":"0.0744"},{"v":0.07835359518530251,"d":"0.0784"},{"$nulls":3},0.0333,0.01,10]
[2,"上兰靛灌区",826,{"v":4182.5599999999995,"d":"4182.56"},5131.26,498.85,449.85,1.15,{"v":574,"d":"574.00"},0.95,826,{"v":694.8421052631578,"d":"694.84"},{"v":660.0999999999999,"d":"660"},{"v":139.279248,"d":"139.28"},{"v":41.825599999999994,"d":"41.83"},{"v":11.5,"d":"11.50"},{"v":21.8,"d":"21.80"},{"v":0,"d":"0.00"},{"v":63.62559999999999,"d":"63.63"},{"v":55.32660869565217,"d":"55.33"},{"v":0.07702857142857142,"d":"0.0770"},{"v":75.12559999999999,"d":"75.13"},{"v":65.32660869565217,"d":"65.33"},{"v":0.10811895167398879,"d":"0.1081"},{"v":0.11380942281472504,"d":"0.1138"},{"$nulls":3},0.0333,0.01,10]
[3,"围子灌区",1003.6,{"v":6855.260000000001,"d":"6855.26"},8435.2,829.91,750.03,1.8,{"v":574,"d":"574.00"},0.95,1003.6,{"v":1087.578947368421,"d":"1087.58"},{"v":1033.2,"d":"1033.20"},{"v":228.28015800000006,"d":"228.28"},{"v":68.55260000000001,"d":"68.55"},{"v":18,"d":"18.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":93.55260000000001,"d":"93.55"},{"v":51.973666666666674,"d":"51.97"},{"v":0.09321701873256279,"d":"0.0932"},{"v":111.55260000000001,"d":"111.55"},{"v":61.973666666666674,"d":"61.97"},{"v":0.10256965737514519,"d":"0.1026"},{"v":0.10796806039488967,"d":"0.1080"},{"$nulls":3},0.0333,0.01,10]
[4,"良塘灌区",819.3,{"v":3860.8699999999994,"d":"3860.87"},4798.95,518.35,419.73,1,{"v":574,"d":"574.00"},0.95,819.3,{"v":604.2105263157895,"d":"604.21"},574,{"v":128.566971,"d":"128.57"},{"v":38.60869999999999,"d":"38.61"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":53.60869999999999,"d":"53.61"},{"v":53.60869999999999,"d":"53.61"},{"v":0.06543232027340412,"d":"0.0654"},{"v":63.60869999999999,"d":"63.61"},{"v":63.60869999999999,"d":"63.61"},{"v":0.10527572299651566,"d":"0.1053"},{"v":0.11081655052264806,"d":"0.1108"},{"$nulls":3},0.0333,0.01,10]
[5,"兰管灌区",776,{"v":3527.7,"d":"3527.70"},4619.9,672.21,419.99,1,{"v":574,"d":"574.00"},0.95,776,{"v":604.2105263157895,"d":"604.21"},574,{"v":117.47241000000001,"d":"117.47"},{"v":35.277,"d":"35.28"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":50.277,"d":"50.28"},{"v":50.277,"d":"50.28"},{"v":0.06478994845360825,"d":"0.0648"},{"v":60.277,"d":"60.28"},{"v":60.277,"d":"60.28"},{"v":0.09976158536585365,"d":"0.0998"},{"v":0.10501219512195122,"d":"0.1050"},{"$nulls":3},0.0333,0.01,10]
[6,"小水坪灌区",2880.1,3369.61,4098.55,540,188.94,2.86,{"v":574,"d":"574.00"},0.95,2125.3,{"v":1728.0421052631577,"d":"1728.04"},{"v":1641.6399999999999,"d":"1642"},{"v":112.20801300000001,"d":"112.21"},{"v":33.6961,"d":"33.70"},{"v":28.599999999999998,"d":"28.60"},69.78,{"v":0,"d":"0.00"},{"v":103.4761,"d":"103.48"},{"v":36.180454545454545,"d":"36.18"},{"v":0.035927953890489916,"d":"0.0359"},{"v":132.0761,"d":"132.08"},{"v":46.180454545454545,"d":"46.18"},{"v":0.07643106588533419,"d":"0.0764"},{"v":0.08045375356350966,"d":"0.0805"},{"$nulls":3},0.0333,0.01,10]
[7,"龙口灌区",1254.87,5586.72,7195.43,1002.83,605.88,1.78,{"v":574,"d":"574.00"},0.95,1254.87,{"v":1075.4947368421053,"d":"1075.49"},{"v":1021.72,"d":"1022"},{"v":186.03777600000004,"d":"186.04"},{"v":55.867200000000004,"d":"55.87"},{"v":17.8,"d":"17.80"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":85.8672,"d":"85.87"},{"v":48.239999999999995,"d":"48.24"},{"v":0.06842716775442875,"d":"0.0684"},{"v":103.6672,"d":"103.67"},{"v":58.239999999999995,"d":"58.24"},{"v":0.09639024390243901,"d":"0.0964"},{"v":0.10146341463414633,"d":"0.1015"},{"$nulls":3},0.0333,0.01,10]
[]
[]
[]
[]
[]
[{"$nulls":11},1563.12]
[{"$nulls":11},308.25]
[{"$nulls":11},1254.87]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}