{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["草案封面","一般公共预算调整表","一般公共预算支出调整表","政府性基金调整表","国有资本经营预算调整表","政府性债券安排表"],"not_rendered":{"defined_names":9},"read":"whole","date_system":"1900"}

{"sheet":"草案封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6}
[]
[]
["陆丰市2024年预算调整草案"]
[]
["编制单位：陆丰市财政局"]
["编制时间：二○二四年十二月"]

{"sheet":"一般公共预算调整表","index":1,"n_rows":175,"n_cols":13,"rows_kept":175,"merged":[[0,0,0,11],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11]]}
["陆丰市2024年一般公共预算调整表（草案）"]
["附表1",{"$nulls":8},"单位：万元","单位：万元"]
["收                 入","年初预算数","调整数","调整后预算数","增加额","增长%","支               出","年初预算数","调整数","调整后预算数","增加额","增长%"]
[]
["一、一般公共预算收入",145800,{"$f":"C6+C7","v":0},145800,{"$f":"D5-B5","v":0},{"$f":"E5/B5*100","v":{"v":0,"d":"0.0"}},"一、一般公共预算支出",{"$f":"H6+H7","v":913326},{"$f":"I6+I7","v":-9320},{"$f":"J6+J7","v":904006}]
["  （一）税收收入",70000,-18000,{"$f":"B6+C6","v":52000},null,null," （一）本级公共预算支出",535012,-31705,{"$f":"H6+I6","v":503307}]
["  （二）非税收入",75800,18000,93800,null,null," （二）上级追加及提前下达资金、结转支出资金",378314,22385,{"$f":"H7+I7","v":400699}]
["二、上级补助收入",{"$f":"SUM(B9,B17,B22,B26)","v":610276},{"$f":"SUM(C9,C17)","v":77099},687375,null,null,"二、上解上级支出",{"$f":"SUM(H9:H11)","v":30087},null,{"$f":"SUM(J9:J11)","v":30087}]
["  （一）可支配财力补助",{"$f":"SUM(B10:B16)","v":243299},{"$f":"SUM(C10:C16)","v":0},243299,{"$f":"D9-B9","v":0},{"$f":"E9/B9*100","v":{"v":0,"d":"0.0"}},"  （一）上解省基数及专项借款",25821,null,{"$f":"H9+I9","v":25821}]
["    1、税收返还",10181,null,10181,0,null,"  （二）上缴省临时救助借款",null,null,{"$f":"H10+I10","v":0}]
["    2、均衡性转移支付",110742,null,110742,0,{"$f":"E11/B11*100","v":{"v":0,"d":"0.0"}},"  （三）上划法院、检察院经费基数",4266,null,4266]
["    3、县级基本财力保障",80893,null,80893,null,null,"三、安排预算稳定调节基金"]
["    4、固定数据补助支出",14349,null,14349,0,{"v":0,"d":"0.0"},"四、地方债券转货支出",null,null,0]
["    5、企业事业单位划转补助收入（含工商质监）",3773,null,3773,0,{"v":0,"d":"0.0"},"五、地方债券还本支出",3200,49000,52200]
["    6、其他转移性收入（革命老区转移支付等）",20745,null,20745,0,{"v":0,"d":"0.0"}]
["    7、上级追加补助资金",2616,null,2616,0,{"v":0,"d":"0.0"}]
["  （二）不可支配财力补助（上级追加和提前下达资金）",{"$f":"197916+114061","v":311977},77099,389076]
["三、调入资金（基金收入等）",60000,-50000,10000,{"$f":"D18-B18","v":-50000}]
["四、调入预算稳定调节基金",1000,-328,672]
["五、收回存量资金统筹收入",{"$f":"B21+B22","v":95000},{"$f":"C21+C22","v":11000},106000]
["     1、收回统筹存量资金 ",40000,66000,106000]
["     2、调入国有资本经营预算",55000,-55000,0]
["六、债务收入",{"$f":"B24+B25","v":23200},{"$f":"C24+C25","v":56680},79880]
["    1、地方政府债券转贷收入（含置换债券）",23200,46680,69880]
["    2、上级临时救助借款",null,10000,10000]
["七、调剂使用上级补助",null,null,0]
["八、上年结转收入",66337,-4714,61623]
["    1、上年结转",66337,-4714,61623,null,null,"六、财政总支出",{"$f":"H5+H8+H12+H14","v":946613},{"$f":"I5+I8+I12+I14","v":39680},{"$f":"J5+J8+J12+J14","v":986293}]
["    2、净结余",null,null,0,null,null,"七、剔除上级追加后总支出",{"$f":"H28-H7","v":568299},null,{"$f":"J28-J7","v":585594}]
["本级可安排财力合计",{"$f":"B5+B9+B18+B19+B20+B26+B23+B29","v":568299},17352,{"$f":"D5+D9+D18+D19+D20+D26+D23+D29","v":585651},{"$f":"E5+#REF!+E9+#REF!","v":{"$error":"#REF!"}},{"$f":"E30/B30*100","v":{"$error":"#REF!"}},"八、年终结余",null,50057,{"$f":"H30+I30","v":50057}]
["加：不可支配财力补助",{"$f":"197916+114061","v":311977},77099,389076,null,null,"  其中：结转下年支出",null,50000,50000]
["    上年结转",66337,-4714,61623,null,null,"        净结余",null,57,57]
["合       计",{"$f":"B30+B31+B32","v":946613},{"$f":"C30+C31+C32","v":89737},{"$f":"D30+D31+D32","v":1036350},null,null,"合     计",{"$f":"H28+H30","v":946613},null,{"$f":"J28+J30","v":1036350},{"$f":"#REF!+K30","v":{"$error":"#REF!"}},{"$f":"#REF!+L30","v":{"$error":"#REF!"}}]
{"$rows_empty":108}
["      重大公共卫生项目",{"$nulls":5},376,{"$nulls":5},"新生儿缺陷防控，防控中心、艾滋病等防治经费"]
[]
[]
[]
[]
[]
[{"$nulls":12},"四术经费、流动人口计生经费、考核、孕前检查等"]
{"$rows_empty":26}
[{"$nulls":6},1000]

{"sheet":"一般公共预算支出调整表","index":2,"n_rows":140,"n_cols":4,"rows_kept":140,"merged":[[0,0,0,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[26,0,26,3]]}
["陆丰市2024年一般公共预算本级支出调整预算表(草案）"]
["附表2",null,null,"单位：万元"]
["项              目","年初本级预算数","调整金额","调整后本级预算数"]
[]
["一般公共预算支出合计",{"$f":"SUM(B6:B26)","v":535012},{"$f":"SUM(C6:C26)","v":{"v":-31705,"d":"-31,705"}},{"$f":"SUM(D6:D11,D12,D13:D15,D16,D17:D26)","v":503307}]
["一、一般公共服务",65426,{"$f":"0-1659","v":-1659},{"$f":"B6+C6","v":63767}]
["二、公共安全",53095,{"$f":"0+-1135","v":-1135},51960]
["三、教育",182819,{"$f":"-4000-130","v":-4130},178689]
["四、科学技术",1144,{"$f":"0-9","v":-9},1135]
["五、文化体育与传媒",8940,{"$f":"-2000-198","v":-2198},6742]
["六、社会保障和就业",91447,{"$f":"-4000-188","v":-4188},87259]
["七、医疗卫生",45371,{"$f":"-3500-93","v":-3593},41778]
["八、节能环保",3506,-1000,2506]
["九、城乡社区",20485,{"$f":"-5000-240","v":-5240},15245]
["十、农林水",14370,{"$f":"-4500-132","v":-4632},9738]
["十一、交通运输",9883,{"$f":"-5000-6","v":-5006},4877]
["十二、资源勘探电力信息等",525,-5,520]
["十三、商业服务业等",762,null,762]
["十四、金融支出",null,null,0]
["十五、国土资源气象等",3952,{"$f":"-500-2","v":-502},3450]
["十六、住房保障支出",18685,-500,18185]
["十七、粮油物资储备",2700,null,2700]
["十八、灾害防治及应急管理",2717,-118,2599]
["十九、预备费",null,null,0]
["二十、债务付息及发行费支出",4300,2210,6510]
["二十一、其他支出",4885,null,4885]
{"$rows_empty":113}
["      重大公共卫生项目"]

{"sheet":"政府性基金调整表","index":3,"n_rows":32,"n_cols":9,"rows_kept":32,"merged":[[0,0,0,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,5,4,5],[2,6,3,7],[2,8,4,8]]}
["陆丰市2024年政府性基金预算调整表（草案）"]
["附表3                                                   ",{"$nulls":7},"单位：万元"]
["收入项目","年初预算数","调整数","调整后预算数",null,"年初预算数","调整数",null,"调整后预算数"]
[{"$nulls":4},"支出项目"]
[{"$nulls":4},"   ",null,"追加（减）安排","债券资金"]
["一、基金预算收入",{"$f":"SUM(B7:B24)","v":{"v":158877,"d":"158,877"}},{"$f":"SUM(C7:C23)","v":{"v":-80007,"d":"-80,007"}},{"v":78870,"d":"78,870"},"一、基金预算支出",{"$f":"SUM(F7:F26)","v":{"v":352806,"d":"352,806"}},{"$f":"SUM(G7:G26)","v":{"v":8373,"d":"8,373"}},{"v":-50300,"d":"-50,300"},{"v":310879,"d":"310,879"}]
["1、国家电影事业发展专项资金收入",null,null,{"$f":"B7+C7","v":0},"1、国家电影事业发展专项资金相关支出",9,null,null,{"$f":"F7+G7+H7","v":9}]
["2、大中型水库移民后期扶持基金收入",null,null,{"$f":"B8+C8","v":0},"2、大中型水库移民后期扶持基金支出",{"v":1566,"d":"1,566"},73,null,{"$f":"F8+G8+H8","v":{"v":1639,"d":"1,639"}}]
["3、小型水库移民扶助基金收入",null,null,0,"3、小型水库移民扶助基金相关支出",733,null,null,{"$f":"F9+G9+H9","v":733}]
["4、国有土地使用权出让收入",{"v":152307,"d":"152,307"},{"v":-81307,"d":"-81,307"},{"$f":"B10+C10","v":{"v":71000,"d":"71,000"}},"4、政府住房基金相关支出",{"$nulls":3},0]
["5、城市公用事业附加收入",null,null,{"$f":"B11+C11","v":0},"5、国有土地使用权出让相关支出",{"v":55000,"d":"55,000"},{"v":-20000,"d":"-20,000"},null,{"v":35000,"d":"35,000"}]
["6、国有土地收益基金收入",null,null,0,"6、城市公用事业附加相关支出",0,null,null,0]
["7、农业土地开发资金收入",null,null,0,"7、国有土地收益基金相关支出",null,200,null,200]
["8、新增建设用地土地有偿使用费收入",null,null,0,"8、农业土地开发资金相关支出",502,-100,null,402]
["9、城市基础设施配套费收入",{"v":3000,"d":"3,000"},{"v":1000,"d":"1,000"},{"v":4000,"d":"4,000"},"9、新增建设用地有偿使用费支出",{"$nulls":3},0]
["10、污水处理费收入",{"v":2320,"d":"2,320"},200,{"v":2520,"d":"2,520"},"10、城市基础设施配套费相关支出",{"v":3000,"d":"3,000"},{"v":-2500,"d":"-2,500"},null,500]
["11、大中型水库库区基金收入",null,null,0,"11、大中型水库库区基金相关支出",81,null,null,81]
["12、港口建设费收入",null,null,0,"12、港口建设费相关支出",{"$nulls":3},0]
["14、散装水泥专项资金收入",null,null,0,"13、无线电频率占用费安排的支出",{"$nulls":3},0]
["15、新型墙体材料专项基金收入",null,null,0,"14、散装水泥专项资金相关支出",{"$nulls":3},0]
["16、旅游发展基金收入",0,null,0,"15、新型墙体材料专项基金相关支出",{"$nulls":3},0]
["17、彩票公益金收入",{"v":1250,"d":"1,250"},100,{"v":1350,"d":"1,350"},"16、彩票公益金相关支出",{"v":1910,"d":"1,910"},-910,null,{"v":1000,"d":"1,000"}]
["18、其他政府性基金收入",{"$nulls":3},"17、污水处理费相关支出",{"v":2320,"d":"2,320"},-320,null,{"v":2000,"d":"2,000"}]
[{"$nulls":4},"18、商业服务业等支出",{"$nulls":3},0]
[{"$nulls":4},"19、债务付息（发行费）支出",{"v":37685,"d":"37,685"},{"v":31930,"d":"31,930"},null,{"v":69615,"d":"69,615"}]
[{"$nulls":4},"20、其他政府性基金支出（专项债支出）",{"v":250000,"d":"250,000"},null,{"v":-50300,"d":"-50,300"},{"v":199700,"d":"199,700"}]
[]
["二、调入资金",null,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},"二、上解支出",{"$nulls":3},{"$f":"F28+G28+H28","v":0}]
["三、地方专项债券",{"v":299680,"d":"299,680"},{"v":-42630,"d":"-42,630"},{"v":257050,"d":"257,050"},"三、专项债券还本支出",{"v":49680,"d":"49,680"},null,null,{"$f":"F29+G29+H29","v":{"v":49680,"d":"49,680"}}]
["四、基金补助收入",{"v":3551,"d":"3,551"},679,{"v":4230,"d":"4,230"},"四、政府性基金调出资金",{"v":60000,"d":"60,000"},{"v":-50000,"d":"-50,000"},null,{"$f":"F30+G30+H30","v":{"v":10000,"d":"10,000"}}]
["五、上年结转收入",378,31,409,"五、结转下年支出",{"$nulls":3},{"$f":"F31+G31+H31","v":0}]
["基 金 收 入 总 计",{"$f":"B6+B28+B29+B30+B31","v":{"v":462486,"d":"462,486"}},{"v":-91927,"d":"-91,927"},{"$f":"D6+D28+D29+D30+D31","v":{"v":370559,"d":"370,559"}},"基 金 支 出 总 计",{"$f":"F6+F29+F30","v":{"v":462486,"d":"462,486"}},{"$f":"G6+G29+G30","v":{"v":-41627,"d":"-41,627"}},{"v":-50300,"d":"-50,300"},{"v":370559,"d":"370,559"}]

{"sheet":"国有资本经营预算调整表","index":4,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[0,0,0,7],[1,0,1,7],[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]]}
["陆丰市2024年国有资本经营预算调整表（草案）"]
[]
["附表4  ",{"$nulls":6},"单位：万元"]
["收入项目","年初预算数","调整数","调整后预算数","支出项目","年初预算数","调整数","调整后预算数"]
[]
["一、利润收入",500,null,{"$f":"B6+C6","v":500},"一、国有资本经营预算支出",{"$f":"SUM(F7:F10)","v":{"v":5666,"d":"5,666"}},{"$f":"SUM(G7:G10)","v":{"v":-5100,"d":"-5,100"}},{"$f":"F6+G6","v":566}]
["二、股利、股息收入",null,null,{"$f":"B7+C7","v":0},"  1、解决历史遗留问题及改革成本支出",{"v":5000,"d":"5,000"},{"v":-5000,"d":"-5,000"},{"$f":"F7+G7","v":0}]
["三、产权转让收入",{"v":60000,"d":"60,000"},{"v":-60000,"d":"-60,000"},0,"  2、国有企业资本金注入",null,null,0]
["   1、供水股权出让收入",{"v":60000,"d":"60,000"},{"v":-60000,"d":"-60,000"},0,"  3、国有企业政策性补贴",{"$f":"66-14","v":52},null,52]
["四、清算收入",null,null,{"$f":"B10+C10","v":0},"  4、其他国有资本经营预算支出",614,-100,{"$f":"F10+G10","v":514}]
["五、其他国有资本经营收入",100,-100,0,"二、转移性支出",{"v":55000,"d":"55,000"},{"v":-55000,"d":"-55,000"},0]
["六、国有资本经营预算转移支付收入",26,null,26,"  1、国有资本经营预算转移支付",null,null,0]
[{"$nulls":3},0,"  2、调出资金",{"v":55000,"d":"55,000"},{"v":-55000,"d":"-55,000"},0]
[{"$nulls":3},0,{"$nulls":3},0]
[{"$nulls":3},0,{"$nulls":3},0]
["本年收入合计",{"$f":"B6+B7+B8+B10+B11+B12","v":{"v":60626,"d":"60,626"}},{"$f":"C6+C7+C8+C10+C11+C12","v":{"v":-60100,"d":"-60,100"}},526,"本年支出合计",{"$f":"F6+F11","v":{"v":60666,"d":"60,666"}},{"$f":"G6+G11","v":{"v":-60100,"d":"-60,100"}},566]
["上年结转",40,null,40,"结转下年"]
["其中：净结余",14,null,14,"其中：净结余"]
["      项目结转",26,null,26,"      项目结转"]
[]
["收入总计",{"$f":"B16+B17","v":{"v":60666,"d":"60,666"}},{"$f":"C16+C17","v":{"v":-60100,"d":"-60,100"}},{"$f":"D16+D17","v":566},"支出总计",{"$f":"F16+F17","v":{"v":60666,"d":"60,666"}},{"$f":"G16+G17","v":{"v":-60100,"d":"-60,100"}},{"$f":"H16+H17","v":566}]

{"sheet":"政府性债券安排表","index":5,"n_rows":48,"n_cols":18,"rows_kept":48,"merged":[[0,0,0,17],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[47,0,47,4]]}
["陆丰市2024年新增政府性债券资金安排调整表"]
["附表5",{"$nulls":16},"单位：万元"]
["序号","新增债券使用项目","债券类型","管理使用单位","主管部门","1月提前批","3月提前批","5月提前批下旬","6月提前批中旬","8月提前批发行","第二批8月下旬","第二批9月发行","第三批安排","债券额度安排","9月调整批","11月调整批","调整后债券安排","备注"]
[]
[1,"2023年度30宗小型水库除险加固工程","一般债券","陆丰市水利工程建设管理中心","陆丰市水务局",{"v":5400,"d":"5,400"},{"$nulls":7},{"v":5400,"d":"5,400"},null,null,{"v":5400,"d":"5,400"}]
[2,"陆丰市乌坎村乡村振兴配套设施建设项目","一般债券","陆丰市东海街道办事处","陆丰市东海街道办事处",{"v":1000,"d":"1,000"},{"$nulls":7},{"v":1000,"d":"1,000"},null,null,{"v":1000,"d":"1,000"}]
[3,"陆丰市长安路、永泰路环境提升项目","一般债券","陆丰市住房和建设局","陆丰市住房和建设局",{"v":1000,"d":"1,000"},{"$nulls":4},{"v":1500,"d":"1,500"},null,null,{"v":2500,"d":"2,500"},null,null,{"v":2500,"d":"2,500"}]
[4,"陆丰市博社农旅融合生态农业示范园项目","一般债券","陆丰市甲西镇人民政府","陆丰市甲西镇人民政府",600,{"$nulls":7},600,null,-600,0]
[5,"国道228线甲子至南塘段改建工程","一般债券","陆丰市交通运输局","陆丰市交通运输局",{"$nulls":5},{"v":7000,"d":"7,000"},null,null,{"v":7000,"d":"7,000"},null,600,{"v":7600,"d":"7,600"}]
[6,"陆丰市龙井头等5宗小型水库除险加固工程","一般债券","陆丰市水利工程建设管理中心","陆丰市水务局",{"$nulls":5},{"v":1500,"d":"1,500"},null,null,{"v":1500,"d":"1,500"},null,null,{"v":1500,"d":"1,500"}]
[7,"陆丰市碣石海工基地（二期）项目","专项债券","陆丰市碣石临港工业园开发有限公司","陆丰市科技工业和信息化局",{"v":5000,"d":"5,000"},{"$nulls":6},{"v":2000,"d":"2,000"},{"v":7000,"d":"7,000"},null,null,{"v":7000,"d":"7,000"}]
[8,"陆丰市高质量推进农村生活污水治理项目","专项债券","陆丰市住房和城乡建设局","陆丰市住房和城乡建设局",{"v":8000,"d":"8,000"},null,null,{"v":3000,"d":"3,000"},null,{"v":5000,"d":"5,000"},null,{"v":4000,"d":"4,000"},{"v":20000,"d":"20,000"},null,null,{"v":20000,"d":"20,000"}]
[9,"陆丰市乡村振兴人居环境提升建设工程","专项债券","陆丰市农业农村局","陆丰市农业农村局",null,{"v":10000,"d":"10,000"},null,{"v":2000,"d":"2,000"},{"$nulls":3},{"v":8000,"d":"8,000"},{"v":20000,"d":"20,000"},null,null,{"v":20000,"d":"20,000"}]
[10,"陆丰市文化创意产业园片区基础设施项目","专项债券","陆丰市住房和城乡建设局","陆丰市住房和城乡建设局",null,{"v":6000,"d":"6,000"},null,{"v":4000,"d":"4,000"},{"$nulls":4},{"v":10000,"d":"10,000"},{"v":-3500,"d":"-3,500"},null,{"v":6500,"d":"6,500"}]
[11,"陆丰市高铁枢纽一体化建设工程","专项债券","陆丰市交通运输局","陆丰市交通运输局",null,{"v":7000,"d":"7,000"},{"$nulls":6},{"v":7000,"d":"7,000"},null,null,{"v":7000,"d":"7,000"}]
[12,"星都经济开发区产业园区基础设施配套工程（二期）","专项债券","陆丰星都管理办公室","陆丰星都管理办公室",null,{"v":3000,"d":"3,000"},null,{"v":3500,"d":"3,500"},null,{"v":9000,"d":"9,000"},null,null,{"v":15500,"d":"15,500"},null,{"v":-1000,"d":"-1,000"},{"v":14500,"d":"14,500"}]
[13,"陆丰市金厢镇十二岗村乡村振兴配套基础设施建设工程","专项债券","陆丰市金厢镇人民政府","陆丰市金厢镇人民政府",null,null,{"v":2000,"d":"2,000"},{"$nulls":3},{"v":1000,"d":"1,000"},null,{"v":3000,"d":"3,000"},null,null,{"v":3000,"d":"3,000"}]
[14,"陆丰市螺河至碣石引水工程","专项债券","陆丰市城乡供水有限公司","陆丰市水务局",null,null,{"v":5000,"d":"5,000"},null,null,{"v":5000,"d":"5,000"},null,null,{"v":10000,"d":"10,000"},null,null,{"v":10000,"d":"10,000"}]
[15,"陆丰市渔港经济区甲子渔港核心区建设工程项目","专项债券","陆丰市甲子镇人民政府","陆丰市甲子镇人民政府",null,null,{"v":6500,"d":"6,500"},null,null,{"v":8000,"d":"8,000"},null,null,{"v":14500,"d":"14,500"},null,{"v":-1000,"d":"-1,000"},{"v":13500,"d":"13,500"}]
[16,"陆丰市金厢渔港建设项目","专项债券","陆丰市农业农村局","陆丰市农业农村局",null,null,{"v":3000,"d":"3,000"},null,null,{"v":2000,"d":"2,000"},null,null,{"v":5000,"d":"5,000"},null,null,{"v":5000,"d":"5,000"}]
[17,"陆丰市碣石海工基地（三期）项目","专项债券","陆丰市碣石临港工业园开发有限公司","陆丰市科技工业和信息化局",{"$nulls":3},{"v":8000,"d":"8,000"},{"$nulls":4},{"v":8000,"d":"8,000"},null,null,{"v":8000,"d":"8,000"}]
[18,"陆丰市高级技工学校新建项目","专项债券","陆丰市人力资源和社会保障局","陆丰市人力资源和社会保障局",{"$nulls":3},{"v":6200,"d":"6,200"},null,{"v":2000,"d":"2,000"},null,null,{"v":8200,"d":"8,200"},null,null,{"v":8200,"d":"8,200"}]
[19,"陆丰市第二污水处理厂（一期）工程及配套管网工程","专项债券","陆丰市住房和城乡建设局","陆丰市住房和城乡建设局",{"$nulls":3},{"v":2000,"d":"2,000"},{"$nulls":4},{"v":2000,"d":"2,000"},null,null,{"v":2000,"d":"2,000"}]
[20,"陆丰市东海镇老旧小区综合改造项目","专项债券","陆丰市东海街道办事处","陆丰市东海街道办事处",{"$nulls":3},{"v":3000,"d":"3,000"},null,{"v":2000,"d":"2,000"},null,null,{"v":5000,"d":"5,000"},{"v":1000,"d":"1,000"},null,{"v":6000,"d":"6,000"}]
[21,"陆丰市冷链物资仓库新建项目","专项债券","陆丰市发展和改革局","陆丰市发展和改革局",{"$nulls":3},{"v":2000,"d":"2,000"},null,{"v":1000,"d":"1,000"},null,null,{"v":3000,"d":"3,000"},null,null,{"v":3000,"d":"3,000"}]
[22,"陆丰市城东街道至陂洋区域停车设施及道路升级改造工程","专项债券","陆丰市公路事务中心","陆丰市公路事务中心",{"$nulls":3},{"v":1000,"d":"1,000"},null,{"v":2000,"d":"2,000"},{"v":1000,"d":"1,000"},null,{"v":4000,"d":"4,000"},null,{"v":-1000,"d":"-1,000"},{"v":3000,"d":"3,000"}]
[23,"陆丰市陆城供水管网扩建和改造工程","专项债券","陆丰市城乡供水有限公司","陆丰市水务局",{"$nulls":3},{"v":2000,"d":"2,000"},{"$nulls":4},{"v":2000,"d":"2,000"},null,null,{"v":2000,"d":"2,000"}]
[24,"陆丰产业转移工业园（省级）基础设施建设项目","专项债券","陆丰市住房和城乡建设局","陆丰市住房和城乡建设局",{"$nulls":3},{"v":2000,"d":"2,000"},{"$nulls":4},{"v":2000,"d":"2,000"},{"v":-2000,"d":"-2,000"},null,0]
[25,"陆丰市碣石镇玄武山自来水厂扩容提质及老旧管道改造工程项目","专项债券","陆丰市碣石镇人民政府","陆丰市碣石镇人民政府",{"$nulls":3},{"v":2000,"d":"2,000"},{"$nulls":4},{"v":2000,"d":"2,000"},null,{"v":-2000,"d":"-2,000"},0]
[26,"陆丰市碣石渔港建设及基础设施配套工程项目","专项债券","陆丰市农业农村局","陆丰市农业农村局",{"$nulls":4},{"v":1500,"d":"1,500"},{"v":3000,"d":"3,000"},null,null,{"v":4500,"d":"4,500"},null,{"v":-1000,"d":"-1,000"},{"v":3500,"d":"3,500"}]
[27,"陆丰市东海镇乌坎渔港建设工程项目","专项债券","陆丰市农业农村局","陆丰市农业农村局",{"$nulls":4},{"v":7000,"d":"7,000"},{"$nulls":3},{"v":7000,"d":"7,000"},{"v":-2000,"d":"-2,000"},{"v":-1000,"d":"-1,000"},{"v":4000,"d":"4,000"}]
[28,"陆丰市螺河(陆丰段)流域水环境综合整治工程","专项债券","陆丰市水利工程建设管理中心","陆丰市水务局",{"$nulls":5},{"v":3000,"d":"3,000"},null,null,{"v":3000,"d":"3,000"},{"v":1300,"d":"1,300"},null,{"v":4300,"d":"4,300"}]
[29,"陆丰市乌坎河流域河道综合治理工程","专项债券","陆丰市水利工程建设管理中心","陆丰市水务局",{"$nulls":5},{"v":4000,"d":"4,000"},null,null,{"v":4000,"d":"4,000"},null,null,{"v":4000,"d":"4,000"}]
[30,"陆丰市南塘镇人居环境基础设施建设工程","专项债券","陆丰市南塘镇人民政府","陆丰市南塘镇人民政府",{"$nulls":6},{"v":2000,"d":"2,000"},null,{"v":2000,"d":"2,000"},null,null,{"v":2000,"d":"2,000"}]
[31,"陆丰市城东镇农村产业基础设施提升项目","专项债券","陆丰市城东街道办事处","陆丰市城东街道办事处",{"$nulls":5},{"v":1000,"d":"1,000"},null,{"v":1000,"d":"1,000"},{"v":2000,"d":"2,000"},null,null,{"v":2000,"d":"2,000"}]
[32,"陆丰市八万河水环境综合整治工程","专项债券","陆丰市八万镇人民政府","陆丰市水务局",{"$nulls":5},{"v":1000,"d":"1,000"},null,null,{"v":1000,"d":"1,000"},null,null,{"v":1000,"d":"1,000"}]
[33,"陆丰市职业技术学校等3所职校实训配套设施及碣石新安职业技术学校教学楼建设工程项目","专项债券","陆丰市教育局","陆丰市教育局",{"$nulls":5},{"v":2000,"d":"2,000"},null,null,{"v":2000,"d":"2,000"},null,null,{"v":2000,"d":"2,000"}]
[34,"陆丰市城区雨污分流及排水系统整治工程项目","专项债券","陆丰市住房和城乡建设局","陆丰市住房和城乡建设局",{"$nulls":5},{"v":4000,"d":"4,000"},null,null,{"v":4000,"d":"4,000"},null,null,{"v":4000,"d":"4,000"}]
[35,"陆丰市三甲地区工业园区基础设施项目","专项债券","陆丰市市政投资建设公司","陆丰市甲东镇人民政府",{"$nulls":5},{"v":1000,"d":"1,000"},null,null,{"v":1000,"d":"1,000"},{"v":2700,"d":"2,700"},null,{"v":3700,"d":"3,700"}]
[36,"陆丰市预制菜产业园建设项目","专项债券","陆丰市农业农村局","陆丰市农业农村局",{"$nulls":5},{"v":4000,"d":"4,000"},null,null,{"v":4000,"d":"4,000"},null,{"v":-2000,"d":"-2,000"},{"v":2000,"d":"2,000"}]
[37,"陆丰东海经济开发区碣石产业园（一期）建设项目","专项债券","陆丰市碣石镇人民政府","陆丰市碣石镇人民政府",{"$nulls":5},{"v":1000,"d":"1,000"},null,null,{"v":1000,"d":"1,000"},null,null,{"v":1000,"d":"1,000"}]
[38,"陆丰市碣石大桥桥闸重建工程","专项债券","陆丰市水利工程建设管理中心","陆丰市水务局",{"$nulls":6},{"v":1000,"d":"1,000"},null,{"v":1000,"d":"1,000"},null,null,{"v":1000,"d":"1,000"}]
[39,"陆丰市甲子镇综合管网及配套设施提升改造项目","专项债券","陆丰市甲子镇人民政府","陆丰市甲子镇人民政府",{"$nulls":6},{"v":2000,"d":"2,000"},null,{"v":2000,"d":"2,000"},null,{"v":-1000,"d":"-1,000"},{"v":1000,"d":"1,000"}]
[40,"陆丰市乡村振兴共同富裕示范带建设工程","专项债券","陆丰市农业农村局","陆丰市农业农村局",{"$nulls":7},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":2500,"d":"2,500"},{"v":5000,"d":"5,000"},{"v":27500,"d":"27,500"}]
[41,"陆丰市第四人民医院（陆丰市精神病院）建设项目","专项债券","陆丰市慢性病防治站","陆丰市卫生健康局",{"$nulls":7},{"v":2500,"d":"2,500"},{"v":2500,"d":"2,500"},null,null,{"v":2500,"d":"2,500"}]
[42,"陆丰东海经济开发区产业园区二期基础设施配套建设项目","专项债券","广东陆丰东海经济开发区管理委员会","广东陆丰东海经济开发区管理委员会",{"$nulls":7},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},null,null,{"v":3000,"d":"3,000"}]
[43,"陆丰市乌坎滨海旅游环境综合整治项目","专项债券","陆丰市东海街道办事处","陆丰市东海街道办事处",{"$nulls":7},{"v":2500,"d":"2,500"},{"v":2500,"d":"2,500"},null,null,{"v":2500,"d":"2,500"}]
["合  计",{"$nulls":4},{"$f":"SUM(F5:F47)","v":{"v":21000,"d":"21,000"}},{"v":26000,"d":"26,000"},{"v":16500,"d":"16,500"},{"v":40700,"d":"40,700"},{"v":8500,"d":"8,500"},{"v":70000,"d":"70,000"},{"v":7000,"d":"7,000"},{"v":43000,"d":"43,000"},{"$f":"SUM(N5:N47)","v":{"v":232700,"d":"232,700"}},{"$f":"SUM(O5:O47)","v":0},{"$f":"SUM(P5:P47)","v":{"v":-5000,"d":"-5,000"}},{"$f":"SUM(Q5:Q47)","v":{"v":227700,"d":"227,700"}}]