{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["发文附件"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"发文附件","index":0,"n_rows":79,"n_cols":9,"rows_kept":79,"merged":[[1,0,1,7],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[5,0,6,0],[6,1,6,2],[7,0,9,0],[9,1,9,2],[10,0,11,0],[11,1,11,2],[12,0,14,0],[14,1,14,2],[15,0,17,0],[17,1,17,2],[18,0,19,0],[19,1,19,2],[20,0,23,0],[23,1,23,2],[24,0,26,0],[26,1,26,2],[27,0,30,0],[30,1,30,2],[31,0,32,0],[32,1,32,2],[33,0,34,0],[34,1,34,2],[35,0,37,0],[37,1,37,2],[38,0,40,0],[40,1,40,2],[41,0,44,0],[44,1,44,2],[45,0,47,0],[47,1,47,2],[48,0,50,0],[50,1,50,2],[51,0,52,0],[52,1,52,2],[53,0,54,0],[54,1,54,2],[55,0,57,0],[57,1,57,2],[58,0,59,0],[59,1,59,2],[60,0,64,0],[64,1,64,2],[65,0,67,0],[67,1,67,2],[68,0,69,0],[69,1,69,2],[70,0,71,0],[71,1,71,2],[72,0,74,0],[74,1,74,2],[75,0,77,0],[77,1,77,2],[78,0,78,2]]}
["附件："]
["循环经济试点示范项目验收清算补助资金表"]
[{"$nulls":6},"单位：万元"]
["省份","项目类别","项目名称","核定补助资金","已拨付补助资金","清算资金"]
[{"$nulls":5},"小计","应拨付剩余资金","应扣回已拨资金"]
["天津市","餐厨试点城市","和平区",{"$f":"SUM(E6,F6)","v":0},300,{"$f":"SUM(G6:H6)","v":-300},null,-300]
[null,"小计",null,{"$f":"SUM(D6)","v":0},{"$f":"SUM(E6)","v":300},{"$f":"SUM(F6)","v":-300},{"$f":"SUM(G6)","v":0},{"$f":"SUM(H6)","v":-300}]
["内蒙古自治区","园区循环化改造","内蒙古巴彦淖尔经济技术开发区",6030,3465,2565,2565,null,{"$f":"IF(G8+H8=F8,0,1)","v":0}]
[null,"餐厨试点城市","乌海市",600,300,300,300]
[null,"小计",null,{"$f":"SUM(D8:D9)","v":6630},{"$f":"SUM(E8:E9)","v":3765},{"$f":"SUM(F8:F9)","v":2865},{"$f":"SUM(G8:G9)","v":2865},{"$f":"SUM(H8:H9)","v":0},0]
["辽宁省","园区循环化改造","鞍山经济开发区",{"$f":"SUM(E11,F11)","v":13650},11800,{"$f":"SUM(G11:H11)","v":1850},1850,null,0]
[null,"小计",null,{"$f":"SUM(D11)","v":13650},11800,1850,1850,0,0]
["黑龙江省","园区循环化改造","牡丹江经济技术开发区",3738,2700,1038,1038]
[null,"餐厨试点城市","大庆市",1800,900,900,900]
[null,"小计",null,{"$f":"SUM(D13:D14)","v":5538},3600,1938,1938,0,{"$f":"IF(G15+H15=F15,0,1)","v":0}]
["上海市","园区循环化改造","上海青浦工业园区",{"$f":"SUM(E16,F16)","v":6215},3200,{"$f":"SUM(G16:H16)","v":3015},3015,null,0]
[null,"园区循环化改造","上海临港再制造产业示范基地",5709,4665,1044,1044]
[null,"小计",null,{"$f":"SUM(D16:D17)","v":11924},7865,4059,4059,0,0]
["江苏省","园区循环化改造","江苏邳州经济开发区",5411,4190,1221,1221,null,0]
[null,"小计",null,{"$f":"SUM(D19)","v":5411},4190,1221,1221,0,0]
["浙江省","园区循环化改造","丽水经济技术开发区",{"$f":"SUM(E21,F21)","v":24504},15000,{"$f":"SUM(G21:H21)","v":9504},9504,null,0]
[null,"园区循环化改造","宁波大榭开发区",6630,3565,3065,3065]
[null,"餐厨试点城市","绍兴市",2400,1200,1200,1200]
[null,"小计",null,{"$f":"SUM(D21:D23)","v":33534},19765,13769,13769,0,{"$f":"IF(G24+H24=F24,0,1)","v":0}]
["安徽省","园区循环化改造","叶集经济开发区",{"$f":"SUM(E25,F25)","v":7275},4420,{"$f":"SUM(G25:H25)","v":2855},2855,null,0]
[null,"餐厨试点城市","铜陵市",636,318,318,318]
[null,"小计",null,{"$f":"SUM(D25:D26)","v":7911},4738,3173,3173,0,0]
["福建省","园区循环化改造","福建泉港石化工业园区",22608,12615,9993,9993,null,0]
[null,"园区循环化改造","厦门市集美（杏林）台商投资区",6677,4635,2042,2042]
[null,"餐厨试点城市","厦门市",2304,1152,1152,1152]
[null,"小计",null,{"$f":"SUM(D28:D30)","v":31589},18402,13187,13187,0,{"$f":"IF(G31+H31=F31,0,1)","v":0}]
["江西省","园区循环化改造","井冈山经济技术开发区",{"$f":"SUM(E32,F32)","v":10218},6405,{"$f":"SUM(G32:H32)","v":3813},3813,null,0]
[null,"小计",null,{"$f":"SUM(D32)","v":10218},6405,3813,3813,0,0]
["山东省","园区循环化改造","潍坊滨海经济技术开发区",8184,5815,2369,2369]
[null,"小计",null,{"$f":"SUM(D34)","v":8184},5815,2369,2369,0,{"$f":"IF(G35+H35=F35,0,1)","v":0}]
["河南省","园区循环化改造","新乡经济技术开发区",4265,3685,580,580]
[null,"餐厨试点城市","焦作市",1200,600,600,600]
[null,"小计",null,{"$f":"SUM(D36:D37)","v":5465},4285,1180,1180,0,0]
["湖北省","城市矿产","湖北大冶有色再生资源循环利用产业园",{"$f":"SUM(E39,F39)","v":10000},5000,{"$f":"SUM(G39:H39)","v":5000},5000,null,0]
[null,"园区循环化改造","湖北孝感高新技术产业开发区",14154,9340,4814,4814]
[null,"小计",null,{"$f":"SUM(D39:D40)","v":24154},14340,9814,9814,0,{"$f":"IF(G41+H41=F41,0,1)","v":0}]
["湖南省","园区循环化改造","衡阳常宁水口山经济开发区",11646,6845,4801,4801,null,0]
[null,"餐厨试点城市","娄底市",720,360,360,360]
[null,"餐厨试点城市","株洲市",1536,768,768,768]
[null,"小计",null,{"$f":"SUM(D42:D44)","v":13902},7973,5929,5929,0,0]
["广东省","园区循环化改造","湛江经济技术开发区",{"$f":"SUM(E46,F46)","v":16181},9755,{"$f":"SUM(G46:H46)","v":6426},6426,null,0]
[null,"园区循环化改造","深圳国家自主创新示范区坪山园区",4118,2275,1843,1843]
[null,"小计",null,{"$f":"SUM(D46:D47)","v":20299},12030,8269,8269,0,{"$f":"IF(G48+H48=F48,0,1)","v":0}]
["广西壮族自治区","城市矿产","广西玉林龙潭进口再生资源加工利用园区",9500,7500,2000,2000,null,0]
[null,"园区循环化改造","广西—东盟经济技术开发区",9185,5910,3275,3275,null,0]
[null,"小计",null,{"$f":"SUM(D49:D50)","v":18685},13410,5275,5275,0,0]
["重庆市","餐厨试点城市","涪陵区",{"$f":"SUM(E52,F52)","v":984},492,{"$f":"SUM(G52:H52)","v":492},492,null,0]
[null,"小计",null,{"$f":"SUM(D52)","v":984},492,492,492,0,0]
["四川省","餐厨试点城市","南充市",1526,763,763,763,null,0]
[null,"小计",null,{"$f":"SUM(D54)","v":1526},763,763,763,0,0]
["贵州省","园区循环化改造","贵州大龙经济开发区",10381,7955,2426,2426]
[null,"园区循环化改造","贵州红果经济开发区",9184,7295,1889,1889]
[null,"小计",null,{"$f":"SUM(D56:D57)","v":19565},15250,4315,4315,0,{"$f":"IF(G58+H58=F58,0,1)","v":0}]
["西藏自治区","餐厨试点城市","拉萨市",{"$f":"SUM(E59,F59)","v":600},300,{"$f":"SUM(G59:H59)","v":300},300,null,0]
[null,"小计",null,{"$f":"SUM(D59)","v":600},300,300,300,0,0]
["陕西省","城市矿产","陕西再生资源产业园",6186,3750,2436,2436,null,0]
[null,"园区循环化改造","陕西省铜川经济技术开发区董家河循环经济产业示范园",7120,5435,1685,1685]
[null,"餐厨试点城市","西安市",2640,1320,1320,1320,null,{"$f":"IF(G63+H63=F63,0,1)","v":0}]
[null,"餐厨试点城市","延安市",840,420,420,420]
[null,"小计",null,{"$f":"SUM(D61:D64)","v":16786},10925,5861,5861,0,0]
["甘肃省","园区循环化改造","张掖经济技术开发区生态科技产业园",{"$f":"SUM(E66,F66)","v":8057},5695,{"$f":"SUM(G66:H66)","v":2362},2362,null,0]
[null,"餐厨试点城市","白银市",708,354,354,354]
[null,"小计",null,{"$f":"SUM(D66:D67)","v":8765},6049,2716,2716,0,{"$f":"IF(G68+H68=F68,0,1)","v":0}]
["青海省","园区循环化改造","西宁经济技术开发区东川工业园区",6604,3440,3164,3164,null,0]
[null,"小计",null,{"$f":"SUM(D69)","v":6604},3440,3164,3164,0,0]
["宁夏回族自治区","园区循环化改造","宁东能源化工基地",{"$f":"SUM(E71,F71)","v":16989},11210,{"$f":"SUM(G71:H71)","v":5779},5779,null,0]
[null,"小计",null,{"$f":"SUM(D71)","v":16989},11210,5779,5779,0,0]
["新疆维吾尔自治区","城市矿产","新疆克拉玛依石油化工工业园区",{"$f":"SUM(E73,F73)","v":6210},3450,{"$f":"SUM(G73:H73)","v":2760},2760,null,0]
[null,"园区循环化改造","新疆准东经济技术开发区",{"$f":"SUM(E74,F74)","v":5365},5120,{"$f":"SUM(G74:H74)","v":245},245,null,0]
[null,"小计",null,{"$f":"SUM(D73:D74)","v":11575},8570,3005,3005,0,0]
["新疆生产建设兵团","园区循环化改造","石河子经济技术开发区",{"$f":"SUM(E76,F76)","v":13046},11710,{"$f":"SUM(G76:H76)","v":1336},1336,null,0]
[null,"园区循环化改造","新疆五家渠经济技术开发区",{"$f":"SUM(E77,F77)","v":7156},4675,{"$f":"SUM(G77:H77)","v":2481},2481,null,0]
[null,"小计",null,{"$f":"SUM(D76:D77)","v":20202},16385,3817,3817,0,0]
["合计",null,null,{"$f":"SUBTOTAL(9,D7,D10,D12,D15,D18,D20,D24,D27,D31,D33,D35,D38,D41,D45,D48,D51,D53,D55,D58,D60,D65,D68,D70,D72,D78,D75)","v":320690},212067,108623,108923,-300]