{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["资金预算下达汇总表 ","初始备份 附件2明细表 (2)"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"资金预算下达汇总表 ","index":0,"n_rows":22,"n_cols":20,"rows_kept":22,"merged":[[1,0,1,19],[3,0,5,0],[3,1,5,1],[3,2,4,4],[3,5,3,13],[3,14,4,16],[3,17,4,19],[4,5,4,7],[4,8,4,10],[4,11,4,13],[6,0,6,1],[6,2,6,4],[6,5,6,13],[6,14,6,16],[6,17,6,19],[7,0,7,1]]}
["附件1"]
["可再生能源电价附加补助地方资金预算汇总表(不发地方）"]
[{"$nulls":19},"单位：万元"]
["序号","地方","风电项目",null,null,"光伏发电项目",{"$nulls":8},"生物质发电项目",null,null,"总计"]
[{"$nulls":5},"公共可再生独立系统",null,null,"其他光伏项目",null,null,"光伏项目小计"]
[null,null,"合计安排","已下达","本次下达","合计安排","已下达","本次下达","合计安排","已下达","本次下达","合计安排","已下达","本次下达","合计安排","已下达","本次下达","合计安排","已下达","本次下达"]
["科目代码/名称",null,"2116001/\n风力发电补助",null,null,"2116002/\n太阳能发电补助",{"$nulls":8},"2116003/\n生物质能发电补助",null,null,"-"]
["地方合计",null,{"v":302145,"d":"302,145"},{"v":155084,"d":"155,084"},{"v":147061,"d":"147,061"},{"v":18042,"d":"18,042"},{"v":18042,"d":"18,042"},0,{"v":344863,"d":"344,863"},{"v":219318,"d":"219,318"},{"v":125545,"d":"125,545"},{"v":362905,"d":"362,905"},{"v":237360,"d":"237,360"},{"v":125545,"d":"125,545"},{"v":6896,"d":"6,896"},{"v":4006,"d":"4,006"},{"v":2890,"d":"2,890"},{"v":671946,"d":"671,946"},{"v":396450,"d":"396,450"},{"v":275496,"d":"275,496"}]
[1,"山西",0,0,0,null,0,null,26358,{"v":26309,"d":"26,309"},49,{"v":26358,"d":"26,358"},{"v":26309,"d":"26,309"},49,0,0,0,{"v":26358,"d":"26,358"},{"v":26309,"d":"26,309"},49]
[2,"内蒙古",{"v":296731,"d":"296,731"},{"v":152304,"d":"152,304"},{"v":144427,"d":"144,427"},170,170,0,282627,{"v":165648,"d":"165,648"},{"v":116979,"d":"116,979"},{"v":282797,"d":"282,797"},{"v":165818,"d":"165,818"},{"v":116979,"d":"116,979"},{"v":6339,"d":"6,339"},{"v":3690,"d":"3,690"},{"v":2649,"d":"2,649"},{"v":585867,"d":"585,867"},{"v":321812,"d":"321,812"},{"v":264055,"d":"264,055"}]
[3,"吉林",0,0,0,0,0,0,10497,{"v":10461,"d":"10,461"},36,{"v":10497,"d":"10,497"},{"v":10461,"d":"10,461"},36,0,0,0,{"v":10497,"d":"10,497"},{"v":10461,"d":"10,461"},36]
[4,"浙江",0,0,0,304,304,0,117,103,14,421,407,14,0,0,0,421,407,14]
[5,"湖南",0,0,0,0,0,0,1235,{"v":1235,"d":"1,235"},0,{"v":1235,"d":"1,235"},{"v":1235,"d":"1,235"},0,0,0,0,{"v":1235,"d":"1,235"},{"v":1235,"d":"1,235"},0]
[6,"广西",815,419,396,0,0,0,128,122,6,128,122,6,236,121,115,{"v":1179,"d":"1,179"},662,517]
[7,"重庆",0,0,0,0,0,0,66,66,0,66,66,0,0,0,0,66,66,0]
[8,"四川",0,0,0,{"v":4994,"d":"4,994"},{"v":4994,"d":"4,994"},0,1119,{"v":1119,"d":"1,119"},0,{"v":6113,"d":"6,113"},{"v":6113,"d":"6,113"},0,13,13,0,{"v":6126,"d":"6,126"},{"v":6126,"d":"6,126"},0]
[9,"贵州",536,275,261,0,0,0,1585,{"v":1585,"d":"1,585"},0,{"v":1585,"d":"1,585"},{"v":1585,"d":"1,585"},0,0,0,0,{"v":2121,"d":"2,121"},{"v":1860,"d":"1,860"},261]
[10,"云南",{"v":4063,"d":"4,063"},{"v":2086,"d":"2,086"},{"v":1977,"d":"1,977"},0,0,0,6628,{"v":3402,"d":"3,402"},{"v":3226,"d":"3,226"},{"v":6628,"d":"6,628"},{"v":3402,"d":"3,402"},{"v":3226,"d":"3,226"},0,0,0,{"v":10691,"d":"10,691"},{"v":5488,"d":"5,488"},{"v":5203,"d":"5,203"}]
[11,"甘肃",0,0,0,{"v":2298,"d":"2,298"},{"v":2298,"d":"2,298"},0,0,0,0,{"v":2298,"d":"2,298"},{"v":2298,"d":"2,298"},0,0,0,0,{"v":2298,"d":"2,298"},{"v":2298,"d":"2,298"},0]
[12,"青海",0,0,0,{"v":8379,"d":"8,379"},{"v":8379,"d":"8,379"},0,0,0,0,{"v":8379,"d":"8,379"},{"v":8379,"d":"8,379"},0,0,0,0,{"v":8379,"d":"8,379"},{"v":8379,"d":"8,379"},0]
[13,"新疆",0,0,0,{"v":1897,"d":"1,897"},{"v":1897,"d":"1,897"},0,0,0,0,{"v":1897,"d":"1,897"},{"v":1897,"d":"1,897"},0,0,0,0,{"v":1897,"d":"1,897"},{"v":1897,"d":"1,897"},0]
[14,"新疆兵团",0,null,0,null,null,0,{"v":14503,"d":"14,503"},{"v":9268,"d":"9,268"},{"v":5235,"d":"5,235"},{"v":14503,"d":"14,503"},{"v":9268,"d":"9,268"},{"v":5235,"d":"5,235"},308,182,126,{"v":14811,"d":"14,811"},{"v":9450,"d":"9,450"},{"v":5361,"d":"5,361"}]

{"sheet":"初始备份 附件2明细表 (2)","index":1,"n_rows":22,"n_cols":16,"rows_kept":22,"hidden":true,"merged":[[1,0,1,15],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[5,4,5,6],[5,7,5,9],[6,0,6,1]]}
["附件2","附件2"]
["可再生能源电价附加补助资金预算明细表（分发地方）"]
[{"$nulls":15},"单位：万元"]
["序号","地方","风电项目","风电项目","光伏发电项目",null,null,"光伏发电项目",null,null,"生物质\n发电项目","生物质\n发电项目","公共可再生能源独立系统","公共可再生能源独立系统","光伏发电项目合计","合计"]
[{"$nulls":4},"光伏扶贫","自然人分布式","光伏电站及工商业分布式","光伏扶贫","自然人分布式","光伏电站及工商业分布式"]
["科目代码/名称","科目代码/名称","2116001/\n风力发电补助","2116001/\n风力发电补助","2116002/\n太阳能发电补助",null,null,"2116002/\n太阳能发电补助",null,null,"2116003/\n生物质能发电补助","2116003/\n生物质能发电补助","2116002/\n太阳能发电补助","2116002/\n太阳能发电补助","2116002/\n太阳能发电补助","-"]
["合计",null,{"$f":"SUM(C9:C21)","v":{"v":423885,"d":"423,885"}},{"$f":"SUM(D8:D21)","v":{"v":231121,"d":"231,121"}},{"v":3718,"d":"3,718"},{"v":4843,"d":"4,843"},{"v":299726,"d":"299,726"},{"v":77793,"d":"77,793"},{"v":5862,"d":"5,862"},{"v":254782,"d":"254,782"},{"v":10485,"d":"10,485"},{"v":5978,"d":"5,978"},{"v":68116,"d":"68,116"},{"v":19883,"d":"19,883"},{"$f":"H7+I7+J7+N7","v":{"v":358320,"d":"358,320"}},{"$f":"O7+D7+L7","v":{"v":595419,"d":"595,419"}}]
[1,"山西",null,0,{"$nulls":3},{"v":18350,"d":"18,350"},905,0,null,0,null,null,{"v":19255,"d":"19,255"},{"v":19255,"d":"19,255"}]
[2,"内蒙古",413794,{"v":226204,"d":"226,204"},0,294,{"v":285615,"d":"285,615"},{"v":30473,"d":"30,473"},191,{"v":247278,"d":"247,278"},{"v":10449,"d":"10,449"},{"v":5966,"d":"5,966"},855,114,{"v":278056,"d":"278,056"},{"v":510226,"d":"510,226"}]
[3,"吉林",0,0,971,0,8,{"v":6328,"d":"6,328"},0,0,0,0,0,null,{"v":6328,"d":"6,328"},{"v":6328,"d":"6,328"}]
[4,"浙江",0,0,0,1,2,null,138,41,0,0,608,304,483,483]
[5,"湖南",null,0,{"$nulls":3},{"v":2078,"d":"2,078"},270,12,null,0,null,null,{"v":2360,"d":"2,360"},{"v":2360,"d":"2,360"}]
[6,"广西",0,0,9,619,0,365,149,0,0,0,0,null,514,514]
[7,"重庆",0,0,0,79,0,null,53,0,0,0,0,null,53,53]
[8,"四川",0,0,0,0,0,null,null,0,0,0,{"v":11534,"d":"11,534"},{"v":4994,"d":"4,994"},{"v":4994,"d":"4,994"},{"v":4994,"d":"4,994"}]
[9,"贵州",null,0,{"$nulls":4},1,{"v":3288,"d":"3,288"},null,0,null,null,{"v":3289,"d":"3,289"},{"v":3289,"d":"3,289"}]
[9,"云南",1771,{"v":1500,"d":"1,500"},0,0,{"v":2232,"d":"2,232"},null,null,{"v":2184,"d":"2,184"},0,0,0,null,{"v":2184,"d":"2,184"},{"v":3684,"d":"3,684"}]
[10,"陕西",8320,{"v":3417,"d":"3,417"},{"v":2738,"d":"2,738"},{"v":3850,"d":"3,850"},{"v":11869,"d":"11,869"},{"v":20199,"d":"20,199"},{"v":4155,"d":"4,155"},{"v":1979,"d":"1,979"},36,12,0,null,{"v":26333,"d":"26,333"},{"v":29762,"d":"29,762"}]
[11,"甘肃",0,0,0,0,0,null,null,0,0,0,{"v":9192,"d":"9,192"},{"v":2298,"d":"2,298"},{"v":2298,"d":"2,298"},{"v":2298,"d":"2,298"}]
[12,"青海",0,0,0,0,0,null,null,0,0,0,{"v":34030,"d":"34,030"},{"v":8379,"d":"8,379"},{"v":8379,"d":"8,379"},{"v":8379,"d":"8,379"}]
[13,"新疆",0,0,0,0,0,null,null,0,0,0,{"v":11897,"d":"11,897"},{"v":3794,"d":"3,794"},{"v":3794,"d":"3,794"},{"v":3794,"d":"3,794"}]
[14,"兵团",null,0,{"$nulls":4},{"v":1841,"d":"1,841"},{"v":12526,"d":"12,526"},null,214,null,null,{"v":14367,"d":"14,367"},{"v":14581,"d":"14,581"}]