光伏成本核算模板

光伏价格组成表,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,0.054933144

序号,分项名称,数量,单位,单价(元/Wp),总价（万元）,备注,,,,,,,1373.328611

一,设备,35500000,Wp,2.6216,9306.6800,13%增值税,,6.28,,,,,

1,光伏组件,35500000,Wp,1.9000,6745.0000,,1.9550,1.9000,0.0000,,6940.2500,0,1137.250354

2,支架,35500000,Wp,0.2300,816.5000,,0.2300,0.2300,0.2700,"35吨/兆瓦，35KG/W,8000/T",816.5000,9585000,

3,箱逆变一体机,35500000,Wp,0.1266,449.4300,,0.1266,0.1200,0.0000,组串式逆变器,449.4300,0,

4,汇流箱,35500000,Wp,0.0100,35.5000,,0.0000,0.0000,0.0300,箱变,0.0000,1065000,

5,电缆及光纤,35500000,Wp,0.1500,532.5000,铝合金，含集电线路,0.1200,0.1200,0.1200,,426.0000,4260000,

6,场区监控,35500000,Wp,0.0050,17.7500,,0.0030,,0.0030,,10.6500,106500,

7,升压站设备,35500000,Wp,0.2000,710.0000,,0.3500,,0.3500,高压开关品牌要求,1242.5000,12425000,

8,,,Wp,0.0000,0.0000,,,,0.0000,,0.0000,0,

二,施工、安装,35500000,Wp,0.7335,2604.0000,9%增值税,,,,,0.0000,0,137.385

1,施工、安装,35500000,Wp,0.4200,1491.0000,桥架，扁铁，电缆头,0.2500,0.2500,0.3000,带水劳务0.3,887.5000,10650000,

2,升压站工程,35500000,Wp,0.1690,600.0000,,0.0000,,,,0.0000,0,

3,送出线路工程,35500000,Wp,0.0600,213.0000,,0.0300,,0.0300,100万/公里,106.5000,1065000,

4,对侧改造,35500000,Wp,0.0845,300.0000,,0.0000,,,,0.0000,0,

5,桩基,35500000,Wp,,0.0000,,0.1887,,0.1900,18.87177554,669.8850,6745000,

6,场地平整,35500000,Wp,,0.0000,,,,,,0.0000,0,

7,围栏,35500000,Wp,,0.0000,,,,0.0200,,0.0000,710000,

五,其他,35500000,Wp,0.3576,1269.5527,6%增值税,,,,,0.0000,0,98.69325688

1,勘察设计费,35500000,Wp,0.0000,0.0000,,0.0200,,0.0200,,71.0000,710000,

2,监造、检测,35500000,Wp,0.0032,11.3600,,0.0020,,0.0020,,7.1000,71000,

3,工程保险费,35500000,Wp,0.0057,20.3651,,,,,,0.0000,0,

4,工程保函费,35500000,Wp,0.0019,6.8089,,,,,,0.0000,0,

5,招标代理费,35500000,Wp,0.0016,5.6800,,0.0030,,0.0030,,10.6500,106500,

6,环评、水保验收,35500000,Wp,,0.0000,,,,,,0.0000,0,

7,租地及青赔服务,35500000,Wp,,0.0000,,,,,,0.0000,0,

8,征地服务,35500000,Wp,,0.0000,,,,,,0.0000,0,

9,建设场地征用费,35500000,Wp,,0.0000,,,,,,0.0000,0,

10,首年土地租金,35500000,Wp,,0.0000,,,,,,0.0000,0,

11,青苗补偿费,35500000,Wp,,0.0000,,,,,,0.0000,0,

12,前期手续费用,35500000,Wp,,0.0000,,,,,,0.0000,0,

13,项目管理费,35500000,Wp,0.0880,312.4000,,0.0200,0.0300,0.0400,,71.0000,1420000,

14,生产准备费,35500000,Wp,0.0000,0.0000,,,,,,0.0000,0,

15,资金占用成本,35500000,Wp,0.0086,30.4087,,0.0200,,0.0200,180,71.0000,710000,

16,税金,35500000,Wp,,0.0000,,0.0000,,,,0.0000,0,

17,不可预见费,35500000,Wp,0.0441,156.5550,,0.0000,,0.0000,,0.0000,0,

18,利润,35500000,Wp,0.2045,725.9750,,0.2717,,0.2000,,964.5350,7100000,0.073180423

,总计,35500000,Wp,3.7127,13180.2327,,3