{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":248,"n_cols":27,"rows_kept":248,"merged":[[0,0,0,26],[1,0,1,26],[2,0,2,26],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26]],"flags":["formulas_cached_only"]}
["2016年度随州市政府性基金收支及结余情况录入表"]
["录入06表"]
["单位：万元"]
["科目编码","项目","决算数","上级补助收入","下级上解收入","待偿债置换专项债券上年结余","上年结余","调入资金","其中:调入专项收入","债务收入","债务转贷收入","省补助计划单列市收入","计划单列市上解省收入","科目编码","项目","决算数","补助下\r\n级支出","上解上级支出","调出资金","债务还本支出","债务转贷支出","省补助计划单列市支出","计划单列市\n上解省支出","科目编码","项    目","待偿债置换专项债券结余","年终结余"]
[{"$nulls":17},"级支出","调出资金","债务还本支出","债务转贷支出"]
[10301,"政府性基金收入",{"v":115883,"d":"115,883"},{"v":36170,"d":"36,170"},0,0,{"v":30487,"d":"30,487"},{"v":1159,"d":"1,159"},439,0,{"v":91530,"d":"91,530"},0,0,null,"政府性基金支出",{"v":163602,"d":"163,602"},0,0,{"v":4321,"d":"4,321"},{"v":91530,"d":"91,530"},0,0,0,10301,"政府性基金",0,{"v":15776,"d":"15,776"}]
[1030166,"核电站乏燃料处理处置基金收入",0,0,0,0,0,0,0,0,0,0,0,20610,"核电站乏燃料处理处置基金支出",0,0,0,0,0,0,0,0,1030166,"核电站乏燃料处理处置基金",0,0]
[{"$nulls":13},2061001,"  乏燃料运输",0,0,0,0,0,0,0,0]
[{"$nulls":13},2061002,"  乏燃料离堆贮存",0,0,0,0,0,0,0,0]
[{"$nulls":13},2061003,"  乏燃料后处理",0,0,0,0,0,0,0,0]
[{"$nulls":13},2061004,"  高放废物的处理处置",0,0,0,0,0,0,0,0]
[{"$nulls":13},2061005,"  乏燃料后处理厂的建设、运行、改造和退役",0,0,0,0,0,0,0,0]
[{"$nulls":13},2061099,"  其他乏燃料处理处置基金支出",0,0,0,0,0,0,0,0]
[1030129,"国家电影事业发展专项资金收入",0,359,0,0,0,0,0,0,0,0,0,null,"国家电影事业发展专项资金相关支出",359,0,0,0,0,0,0,0,1030129,"国家电影事业发展专项资金",0,0]
[{"$nulls":13},20707,"  国家电影事业发展专项资金及对应专项债务收入安排的支出",359,0,0,0,0,0,0,0]
[{"$nulls":13},2070701,"    资助国产影片放映",0,0,0,0,0,0,0,0]
[{"$nulls":13},2070702,"    资助城市影院",359,0,0,0,0,0,0,0]
[{"$nulls":13},2070703,"    资助少数民族电影译制",0,0,0,0,0,0,0,0]
[{"$nulls":13},2070799,"    其他国家电影事业发展专项资金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320405,"  国家电影事业发展专项资金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330405,"  国家电影事业发展专项资金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030149,"大中型水库移民后期扶持基金收入",0,{"v":12911,"d":"12,911"},0,0,25,0,0,0,0,0,0,20822,"大中型水库移民后期扶持基金支出",{"v":12894,"d":"12,894"},0,0,0,0,0,0,0,1030149,"大中型水库移民后期扶持基金",0,42]
[{"$nulls":13},2082201,"  移民补助",{"v":8188,"d":"8,188"},0,0,0,0,0,0,0]
[{"$nulls":13},2082202,"  基础设施建设和经济发展",{"v":4597,"d":"4,597"},0,0,0,0,0,0,0]
[{"$nulls":13},2082299,"  其他大中型水库移民后期扶持基金支出",109,0,0,0,0,0,0,0]
[1030157,"小型水库移民扶助基金收入",0,344,0,0,0,0,0,0,0,0,0,null,"小型水库移民扶助基金相关支出",344,0,0,0,0,0,0,0,1030157,"小型水库移民扶助基金",0,0]
[{"$nulls":13},20823,"  小型水库移民扶助基金及对应专项债务收入安排的支出",344,0,0,0,0,0,0,0]
[{"$nulls":13},2082301,"    移民补助",0,0,0,0,0,0,0,0]
[{"$nulls":13},2082302,"    基础设施建设和经济发展",344,0,0,0,0,0,0,0]
[{"$nulls":13},2082399,"    其他小型水库移民扶助基金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320417,"  小型水库移民扶助基金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330417,"  小型水库移民扶助基金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030168,"可再生能源电价附加收入",0,0,0,0,0,0,0,0,0,0,0,21160,"可再生能源电价附加收入安排的支出",0,0,0,0,0,0,0,0,1030168,"可再生能源电价附加",0,0]
[{"$nulls":13},2116001,"  风力发电补助",0,0,0,0,0,0,0,0]
[{"$nulls":13},2116002,"  太阳能发电补助",0,0,0,0,0,0,0,0]
[{"$nulls":13},2116003,"  生物质能发电补助",0,0,0,0,0,0,0,0]
[{"$nulls":13},2116099,"  其他可再生能源电价附加收入安排的支出",0,0,0,0,0,0,0,0]
[1030175,"废弃电器电子产品处理基金收入",0,0,0,0,0,0,0,0,0,0,0,21161,"废弃电器电子产品处理基金支出",0,0,0,0,0,0,0,0,1030175,"废弃电器电子产品处理基金",0,0]
[103017501,"  国家税务局征收的废弃电器电子产品处理基金收入",0,0,0,0,0,0,0,0,0,0,0,2116101,"  回收处理费用补贴",0,0,0,0,0,0,0,0,103017501,"  国家税务局征收的废弃电器电子产品处理基金",0,0]
[103017502,"  海关征收的废弃电器电子产品处理基金收入",0,0,0,0,0,0,0,0,0,0,0,2116102,"  信息系统建设",0,0,0,0,0,0,0,0,103017502,"  海关征收的废弃电器电子产品处理基金",0,0]
[{"$nulls":13},2116103,"  基金征管经费",0,0,0,0,0,0,0,0]
[{"$nulls":13},2116104,"  其他废弃电器电子产品处理基金支出",0,0,0,0,0,0,0,0]
[1030148,"国有土地使用权出让收入",{"v":101348,"d":"101,348"},0,0,0,{"v":28671,"d":"28,671"},813,439,0,{"v":91530,"d":"91,530"},0,0,null,"国有土地使用权出让相关支出",{"v":118110,"d":"118,110"},0,0,3,{"v":91530,"d":"91,530"},0,0,0,1030148,"国有土地使用权出让",0,{"v":12719,"d":"12,719"}]
[103014801,"  土地出让价款收入",{"v":108013,"d":"108,013"},0,0,0,{"v":28671,"d":"28,671"},321,0,0,{"v":43320,"d":"43,320"},0,0,21208,"  国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":115446,"d":"115,446"},0,0,3,{"v":91530,"d":"91,530"},0,0,0,103014801,"  土地出让价款",0,{"v":12719,"d":"12,719"}]
[103014802,"  补缴的土地价款",{"v":4486,"d":"4,486"},0,0,0,0,0,0,0,0,0,0,2120801,"    征地和拆迁补偿支出",{"v":51091,"d":"51,091"},0,0,0,0,0,0,0,103014802,"  补缴的土地价款",0,0]
[103014803,"  划拨土地收入",0,0,0,0,0,0,0,0,0,0,0,2120802,"    土地开发支出",{"v":1147,"d":"1,147"},0,0,0,0,0,0,0,103014803,"  划拨土地",0,0]
[103014898,"  缴纳新增建设用地土地有偿使用费",{"v":-11233,"d":"-11,233"},0,0,0,0,0,0,0,0,0,0,2120803,"    城市建设支出",{"v":43957,"d":"43,957"},0,0,0,0,0,0,0,103014898,"  缴纳新增建设用地土地有偿使用费",0,0]
[103014899,"  其他土地出让收入",82,0,0,0,0,492,439,0,{"v":48210,"d":"48,210"},0,0,2120804,"    农村基础设施建设支出",{"v":10416,"d":"10,416"},0,0,0,0,0,0,0,103014899,"  其他土地出让",0,0]
[{"$nulls":13},2120805,"    补助被征地农民支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2120806,"    土地出让业务支出",{"v":2570,"d":"2,570"},0,0,3,0,0,0,0]
[{"$nulls":13},2120807,"    廉租住房支出",{"v":1318,"d":"1,318"},0,0,0,0,0,0,0]
[{"$nulls":13},2120809,"    支付破产或改制企业职工安置费",0,0,0,0,0,0,0,0]
[{"$nulls":13},2120810,"    棚户区改造支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2120811,"    公共租赁住房支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2120813,"    保障性住房租金补贴",0,0,0,0,0,0,0,0]
[{"$nulls":13},"2120899","    其他国有土地使用权出让收入安排的支出",{"v":4947,"d":"4,947"},0,0,0,{"v":91530,"d":"91,530"},0,0,0]
[{"$nulls":13},2320411,"  国有土地使用权出让债务付息支出",{"v":2563,"d":"2,563"},0,0,0,0,0,0,0]
[{"$nulls":13},2330411,"  国有土地使用权出让债务发行费用支出",101,0,0,0,0,0,0,0]
[1030144,"城市公用事业附加收入",0,0,0,0,0,0,0,0,0,0,0,null,"城市公用事业附加相关支出",0,0,0,0,0,0,0,0,1030144,"城市公用事业附加",0,0]
[{"$nulls":13},21209,"  城市公用事业附加及对应专项债务收入安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2120901,"    城市公共设施",0,0,0,0,0,0,0,0]
[{"$nulls":13},2120902,"    城市环境卫生",0,0,0,0,0,0,0,0]
[{"$nulls":13},2120903,"    公有房屋",0,0,0,0,0,0,0,0]
[{"$nulls":13},2120904,"    城市防洪",0,0,0,0,0,0,0,0]
[{"$nulls":13},2120999,"    其他城市公用事业附加安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320410,"  城市公用事业附加债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330410,"  城市公用事业附加债务发行费用支出",0,0,0,0,0,0,0,0]
[1030146,"国有土地收益基金收入",0,0,0,0,0,0,0,0,0,0,0,null,"国有土地收益基金相关支出",0,0,0,0,0,0,0,0,1030146,"国有土地收益基金",0,0]
[{"$nulls":13},21210,"  国有土地收益基金及对应专项债务收入安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2121001,"    征地和拆迁补偿支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2121002,"    土地开发支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2121099,"    其他国有土地收益基金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320412,"  国有土地收益基金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330412,"  国有土地收益基金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030147,"农业土地开发资金收入",455,62,0,0,82,0,0,0,0,0,0,null,"农业土地开发资金相关支出",442,0,0,0,0,0,0,0,1030147,"农业土地开发资金",0,157]
[{"$nulls":13},21211,"  农业土地开发资金及对应专项债务收入安排的支出",442,0,0,0,0,0,0,0]
[{"$nulls":13},2320413,"  农业土地开发资金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330413,"  农业土地开发资金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030133,"新增建设用地土地有偿使用费收入",0,{"v":15772,"d":"15,772"},0,0,0,0,0,0,0,0,0,null,"新增建设用地土地有偿使用费相关支出",{"v":15772,"d":"15,772"},0,0,0,0,0,0,0,1030133,"新增建设用地土地有偿使用费",0,0]
[103013301,"  中央新增建设用地土地有偿使用费收入",0,0,0,0,0,0,0,0,0,0,0,21212,"  新增建设用地土地有偿使用费及对应专项债务收入安排的支出",{"v":15772,"d":"15,772"},0,0,0,0,0,0,0,103013301,"  中央新增建设用地土地有偿使用费",0,0]
[103013302,"  地方新增建设用地土地有偿使用费收入",0,{"v":15772,"d":"15,772"},0,0,0,0,0,0,0,0,0,2121201,"    耕地开发专项支出",0,0,0,0,0,0,0,0,103013302,"  地方新增建设用地土地有偿使用费",0,0]
[{"$nulls":13},2121202,"    基本农田建设和保护支出",{"v":1796,"d":"1,796"},0,0,0,0,0,0,0]
[{"$nulls":13},2121203,"    土地整理支出",{"v":13976,"d":"13,976"},0,0,0,0,0,0,0]
[{"$nulls":13},2121204,"    用于地震灾后恢复重建的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2121299,"    其他新增建设用地土地有偿使用费安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320407,"  新增建设用地土地有偿使用费债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330407,"  新增建设用地土地有偿使用费债务发行费用支出",0,0,0,0,0,0,0,0]
[1030156,"城市基础设施配套费收入",{"v":10434,"d":"10,434"},0,0,0,0,346,0,0,0,0,0,null,"城市基础设施配套费相关支出",{"v":6338,"d":"6,338"},0,0,{"v":4318,"d":"4,318"},0,0,0,0,1030156,"城市基础设施配套费",0,124]
[{"$nulls":13},21213,"  城市基础设施配套费及对应专项债务收入安排的支出",{"v":5992,"d":"5,992"},0,0,{"v":4318,"d":"4,318"},0,0,0,0]
[{"$nulls":13},2121301,"    城市公共设施",843,0,0,0,0,0,0,0]
[{"$nulls":13},2121302,"    城市环境卫生",{"v":1472,"d":"1,472"},0,0,0,0,0,0,0]
[{"$nulls":13},2121303,"    公有房屋",10,0,0,0,0,0,0,0]
[{"$nulls":13},2121304,"    城市防洪",0,0,0,0,0,0,0,0]
[{"$nulls":13},2121399,"    其他城市基础设施配套费安排的支出",{"v":3667,"d":"3,667"},0,0,{"v":4318,"d":"4,318"},0,0,0,0]
[{"$nulls":13},2320416,"  城市基础设施配套费债务付息支出",346,0,0,0,0,0,0,0]
[{"$nulls":13},2330416,"  城市基础设施配套费债务发行费用支出",0,0,0,0,0,0,0,0]
[1030178,"污水处理费收入",{"v":2598,"d":"2,598"},0,0,0,0,0,0,0,0,0,0,null,"污水处理费相关支出",{"v":2144,"d":"2,144"},0,0,0,0,0,0,0,1030178,"污水处理费",0,454]
[{"$nulls":13},21214,"  污水处理费及对应专项债务收入安排的支出",{"v":2144,"d":"2,144"},0,0,0,0,0,0,0]
[{"$nulls":13},2121401,"    污水处理设施建设和运营",133,0,0,0,0,0,0,0]
[{"$nulls":13},2121402,"    代征手续费",0,0,0,0,0,0,0,0]
[{"$nulls":13},2121499,"    其他污水处理费安排的支出",{"v":2011,"d":"2,011"},0,0,0,0,0,0,0]
[{"$nulls":13},2320420,"  污水处理费债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330420,"  污水处理费债务发行费用支出",0,0,0,0,0,0,0,0]
[1030131,"新菜地开发建设基金收入",0,0,0,0,0,0,0,0,0,0,0,null,"新菜地开发建设基金相关支出",0,0,0,0,0,0,0,0,1030131,"新菜地开发建设基金",0,0]
[{"$nulls":13},21360,"  新菜地开发建设基金及对应专项债务收入安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136001,"    开发新菜地工程",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136002,"    改造老菜地工程",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136003,"    设备购置",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136004,"    技术培训与推广",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136099,"    其他新菜地开发建设基金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320406,"  新菜地开发建设基金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330406,"  新菜地开发建设基金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030150,"大中型水库库区基金收入",0,957,0,0,0,0,0,0,0,0,0,null,"大中型水库库区基金相关支出",950,0,0,0,0,0,0,0,1030150,"大中型水库库区基金",0,7]
[103015001,"  中央大中型水库库区基金收入",0,0,0,0,0,0,0,0,0,0,0,21366,"  大中型水库库区基金及对应专项债务收入安排的支出",950,0,0,0,0,0,0,0,103015001,"  中央大中型水库库区基金",0,0]
[103015002,"  地方大中型水库库区基金收入",0,957,0,0,0,0,0,0,0,0,0,2136601,"    基础设施建设和经济发展",950,0,0,0,0,0,0,0,103015002,"  地方大中型水库库区基金",0,7]
[{"$nulls":13},2136602,"    解决移民遗留问题",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136603,"    库区防护工程维护",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136699,"    其他大中型水库库区基金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320414,"  大中型水库库区基金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330414,"  大中型水库库区基金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030152,"三峡水库库区基金收入",0,0,0,0,0,0,0,0,0,0,0,21367,"三峡水库库区基金支出",0,0,0,0,0,0,0,0,1030152,"三峡水库库区基金",0,0]
[{"$nulls":13},2136701,"  基础设施建设和经济发展",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136702,"  解决移民遗留问题",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136703,"  库区维护和管理",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136799,"  其他三峡水库库区基金支出",0,0,0,0,0,0,0,0]
[1030139,"南水北调工程基金收入",0,0,0,0,0,0,0,0,0,0,0,null,"南水北调工程基金相关支出",0,0,0,0,0,0,0,0,1030139,"南水北调工程基金",0,0]
[{"$nulls":13},21368,"  南水北调工程基金及对应专项债务收入安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136801,"    南水北调工程建设",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136802,"    偿还南水北调工程贷款本息",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320408,"  南水北调工程基金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330408,"  南水北调工程基金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030158,"国家重大水利工程建设基金收入",0,0,0,0,0,0,0,0,0,0,0,null,"国家重大水利工程建设相关支出",0,0,0,0,0,0,0,0,1030158,"国家重大水利工程建设基金",0,0]
[103015801,"  南水北调工程建设资金",0,0,0,0,0,0,0,0,0,0,0,21369,"  国家重大水利工程建设基金及对应专项债务收入安排的支出",0,0,0,0,0,0,0,0,103015801,"  南水北调工程建设资金",0,0]
[103015802,"  三峡工程后续工作资金",0,0,0,0,0,0,0,0,0,0,0,2136901,"    南水北调工程建设",0,0,0,0,0,0,0,0,103015802,"  三峡工程后续工作资金",0,0]
[103015803,"  省级重大水利工程建设资金",0,0,0,0,0,0,0,0,0,0,0,2136902,"    三峡工程后续工作",0,0,0,0,0,0,0,0,103015803,"  省级重大水利工程建设资金",0,0]
[{"$nulls":13},2136903,"    地方重大水利工程建设",0,0,0,0,0,0,0,0]
[{"$nulls":13},2136999,"    其他重大水利工程建设基金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320418,"  国家重大水利工程建设基金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330418,"  国家重大水利工程建设基金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030112,"海南省高等级公路车辆通行附加费收入",0,0,0,0,0,0,0,0,0,0,0,null,"海南省高等级公路车辆通行附加费相关支出",0,0,0,0,0,0,0,0,1030112,"海南省高等级公路车辆通行附加费",0,0]
[{"$nulls":13},21460,"  海南省高等级公路车辆通行附加费及对应专项债务收入安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146001,"    公路建设",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146002,"    公路养护",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146003,"    公路还贷",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146099,"    其他海南省高等级公路车辆通行附加费安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320401,"  海南省高等级公路车辆通行附加费债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330401,"  海南省高等级公路车辆通行附加费债务发行费用支出",0,0,0,0,0,0,0,0]
[1030159,"车辆通行费",0,{"v":1790,"d":"1,790"},0,0,30,0,0,0,0,0,0,null,"车辆通行费相关支出",{"v":1820,"d":"1,820"},0,0,0,0,0,0,0,1030159,"车辆通行费",0,0]
[{"$nulls":13},21462,"  车辆通行费及对应专项债务收入安排的支出",{"v":1820,"d":"1,820"},0,0,0,0,0,0,0]
[{"$nulls":13},2146201,"    公路还贷",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146202,"    政府还贷公路养护",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146203,"    政府还贷公路管理",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146299,"    其他车辆通行费安排的支出",{"v":1820,"d":"1,820"},0,0,0,0,0,0,0]
[{"$nulls":13},2320419,"  车辆通行费债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330419,"  车辆通行费债务发行费用支出",0,0,0,0,0,0,0,0]
[1030115,"港口建设费收入",0,0,0,0,0,0,0,0,0,0,0,null,"港口建设费相关支出",0,0,0,0,0,0,0,0,1030115,"港口建设费",0,0]
[{"$nulls":13},21463,"  港口建设费及对应专项债务收入安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146301,"    港口设施",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146302,"    航道建设和维护",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146303,"    航运保障系统建设",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146399,"    其他港口建设费安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320402,"  港口建设费债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330402,"  港口建设费债务发行费用支出",0,0,0,0,0,0,0,0]
[1030106,"铁路建设基金收入",0,0,0,0,0,0,0,0,0,0,0,21464,"铁路建设基金支出",0,0,0,0,0,0,0,0,1030106,"铁路建设基金",0,0]
[{"$nulls":13},2146401,"  铁路建设投资",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146402,"  购置铁路机车车辆",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146403,"  铁路还贷",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146404,"  建设项目铺底资金",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146405,"  勘测设计",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146406,"  注册资本金",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146407,"  周转资金",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146499,"  其他铁路建设基金支出",0,0,0,0,0,0,0,0]
[1030171,"船舶油污损害赔偿基金收入",0,0,0,0,0,0,0,0,0,0,0,21468,"船舶油污损害赔偿基金支出",0,0,0,0,0,0,0,0,1030171,"船舶油污损害赔偿基金",0,0]
[{"$nulls":13},2146801,"  应急处置费用",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146802,"  控制清除污染",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146803,"  损失补偿",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146804,"  生态恢复",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146805,"  监视监测",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146899,"  其他船舶油污损害赔偿基金支出",0,0,0,0,0,0,0,0,"　　　　　　"]
[1030110,"民航发展基金收入",0,0,0,0,0,0,0,0,0,0,0,21469,"民航发展基金支出",0,0,0,0,0,0,0,0,1030110,"民航发展基金",0,0]
[{"$nulls":13},2146901,"  民航机场建设",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146902,"  空管系统建设",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146903,"  民航安全",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146904,"  航线和机场补贴",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146906,"  民航节能减排",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146907,"  通用航空发展",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146908,"  征管经费",0,0,0,0,0,0,0,0]
[{"$nulls":13},2146999,"  其他民航发展基金支出",0,0,0,0,0,0,0,0]
[1030118,"散装水泥专项资金收入",0,0,0,0,0,0,0,0,0,0,0,null,"散装水泥专项资金相关支出",0,0,0,0,0,0,0,0,1030118,"散装水泥专项资金",0,0]
[{"$nulls":10},"　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　　",null,null,21560,"  散装水泥专项资金及对应专项债务收入安排的支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156001,"    建设专用设施",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156002,"    专用设备购置和维修",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156003,"    贷款贴息",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156004,"    技术研发与推广",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156005,"    宣传",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156099,"    其他散装水泥专项资金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320403,"  散装水泥专项资金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330403,"  散装水泥专项资金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030119,"新型墙体材料专项基金收入",809,0,0,0,0,0,0,0,0,0,0,null,"新型墙体材料专项基金相关支出",361,0,0,0,0,0,0,0,1030119,"新型墙体材料专项基金",0,448]
[{"$nulls":13},21561,"  新型墙体材料专项基金及对应专项债务收入安排的支出",361,0,0,0,0,0,0,0]
[{"$nulls":13},2156101,"    技改贴息和补助",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156102,"    技术研发和推广",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156103,"    示范项目补贴",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156104,"    宣传和培训",0,0,0,0,0,0,0,0]
[{"$nulls":13},2156199,"    其他新型墙体材料专项基金支出",361,0,0,0,0,0,0,0]
[{"$nulls":13},2320404,"  新型墙体材料专项基金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330404,"  新型墙体材料专项基金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030102,"农网还贷资金收入",0,0,0,0,0,0,0,0,0,0,0,21562,"农网还贷资金支出",0,0,0,0,0,0,0,0,1030102,"农网还贷资金",0,0]
[103010201,"  中央农网还贷资金收入",0,0,0,0,0,0,0,0,0,0,0,2156201,"  中央农网还贷资金支出",0,0,0,0,0,0,0,0,103010201,"  中央农网还贷资金",0,0]
[103010202,"  地方农网还贷资金收入",0,0,0,0,0,0,0,0,0,0,0,2156202,"  地方农网还贷资金支出",0,0,0,0,0,0,0,0,103010202,"  地方农网还贷资金",0,0]
[{"$nulls":13},2156299,"  其他农网还贷资金支出",0,0,0,0,0,0,0,0]
[1030121,"旅游发展基金收入",0,0,0,0,0,0,0,0,0,0,0,21660,"旅游发展基金支出",0,0,0,0,0,0,0,0,1030121,"旅游发展基金",0,0]
[{"$nulls":13},2166001,"  宣传促销",0,0,0,0,0,0,0,0]
[{"$nulls":13},2166002,"  行业规划",0,0,0,0,0,0,0,0]
[{"$nulls":13},2166003,"  旅游事业补助",0,0,0,0,0,0,0,0]
[{"$nulls":13},2166004,"  地方旅游开发项目补助",0,0,0,0,0,0,0,0]
[{"$nulls":13},2166099,"  其他旅游发展基金支出",0,0,0,0,0,0,0,0]
[1030153,"中央特别国债经营基金收入",0,0,0,0,0,0,0,0,0,0,0,2170402,"中央特别国债经营基金支出",0,0,0,0,0,0,0,0,1030153,"中央特别国债经营基金",0,0]
[1030154,"中央特别国债经营基金财务收入",0,0,0,0,0,0,0,0,0,0,0,2170403,"中央特别国债经营基金财务支出",0,0,0,0,0,0,0,0,1030154,"中央特别国债经营基金财务",0,0]
[1030180,"彩票发行机构和彩票销售机构的业务费用",0,24,0,0,0,0,0,0,0,0,0,22908,"彩票发行销售机构业务费安排的支出",12,0,0,0,0,0,0,0,1030180,"彩票发行机构和彩票销售机构的业务费用",0,12]
[103018001,"  福利彩票发行机构的业务费用",0,0,0,0,0,0,0,0,0,0,0,2290802,"  福利彩票发行机构的业务费支出",0,0,0,0,0,0,0,0,103018001,"  福利彩票发行机构的业务费用",0,0]
[103018002,"  体育彩票发行机构的业务费用",0,0,0,0,0,0,0,0,0,0,0,2290803,"  体育彩票发行机构的业务费支出",0,0,0,0,0,0,0,0,103018002,"  体育彩票发行机构的业务费用",0,0]
[103018003,"  福利彩票销售机构的业务费用",0,0,0,0,0,0,0,0,0,0,0,2290804,"  福利彩票销售机构的业务费支出",0,0,0,0,0,0,0,0,103018003,"  福利彩票销售机构的业务费用",0,0]
[103018004,"  体育彩票销售机构的业务费用",0,0,0,0,0,0,0,0,0,0,0,2290805,"  体育彩票销售机构的业务费支出",0,0,0,0,0,0,0,0,103018004,"  体育彩票销售机构的业务费用",0,0]
[103018005,"  彩票兑奖周转金",0,0,0,0,0,0,0,0,0,0,0,2290806,"  彩票兑奖周转金支出",0,0,0,0,0,0,0,0,103018005,"  彩票兑奖周转金",0,0]
[103018006,"  彩票发行销售风险基金",0,0,0,0,0,0,0,0,0,0,0,2290807,"  彩票发行销售风险基金支出",0,0,0,0,0,0,0,0,103018006,"  彩票发行销售风险基金",0,0]
[103018007,"  彩票市场调控资金收入",0,24,0,0,0,0,0,0,0,0,0,2290808,"  彩票市场调控资金支出",12,0,0,0,0,0,0,0,103018007,"  彩票市场调控资金",0,12]
[{"$nulls":13},2290899,"  其他彩票发行销售机构业务费安排的支出",0,0,0,0,0,0,0,0]
[1030155,"彩票公益金收入",0,{"v":3951,"d":"3,951"},0,0,{"v":1436,"d":"1,436"},0,0,0,0,0,0,null,"彩票公益金相关支出",{"v":3817,"d":"3,817"},0,0,0,0,0,0,0,1030155,"彩票公益金",0,{"v":1570,"d":"1,570"}]
[103015501,"  福利彩票公益金收入",0,{"v":3129,"d":"3,129"},0,0,{"v":1393,"d":"1,393"},0,0,0,0,0,0,22960,"  彩票公益金及对应专项债务收入安排的支出",{"v":3817,"d":"3,817"},0,0,0,0,0,0,0,103015501,"  福利彩票公益金",0,{"v":1397,"d":"1,397"}]
[103015502,"  体育彩票公益金收入",0,822,0,0,43,0,0,0,0,0,0,2296001,"    用于补充全国社会保障基金的彩票公益金支出",0,0,0,0,0,0,0,0,103015502,"  体育彩票公益金",0,173]
[{"$nulls":13},2296002,"    用于社会福利的彩票公益金支出",{"v":2385,"d":"2,385"},0,0,0,0,0,0,0]
[{"$nulls":13},2296003,"    用于体育事业的彩票公益金支出",692,0,0,0,0,0,0,0]
[{"$nulls":13},2296004,"    用于教育事业的彩票公益金支出",63,0,0,0,0,0,0,0]
[{"$nulls":13},2296005,"    用于红十字事业的彩票公益金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2296006,"    用于残疾人事业的彩票公益金支出",291,0,0,0,0,0,0,0]
[{"$nulls":13},2296010,"    用于文化事业的彩票公益金支出",100,0,0,0,0,0,0,0]
[{"$nulls":13},2296011,"    用于扶贫的彩票公益金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2296012,"    用于法律援助的彩票公益金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2296013,"    用于城乡医疗救助的彩票公益金支出",286,0,0,0,0,0,0,0]
[{"$nulls":13},2296099,"    用于其他社会公益事业的彩票公益金支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2320415,"  彩票公益金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330415,"  彩票公益金债务发行费用支出",0,0,0,0,0,0,0,0]
[1030177,"烟草企业上缴专项收入",0,0,0,0,0,0,0,0,0,0,0,22961,"烟草企业上缴专项收入安排的支出",0,0,0,0,0,0,0,0,1030177,"烟草企业上缴专项",0,0]
[1030199,"其他政府性基金收入",239,0,0,0,243,0,0,0,0,0,0,null,"其他政府性基金相关支出",239,0,0,0,0,0,0,0,1030199,"其他政府性基金",0,243]
[{"$nulls":13},22904,"  其他政府性基金及对应专项债务收入安排的支出",239,0,0,0,0,0,0,0]
[{"$nulls":13},2320499,"  其他政府性基金债务付息支出",0,0,0,0,0,0,0,0]
[{"$nulls":13},2330499,"  其他政府性基金债务发行费用支出",0,0,0,0,0,0,0,0]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}