{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["封面","政府性基金收入","政府性基金支出"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":21,"n_cols":9,"rows_kept":21,"merged":[[8,0,8,8]],"flags":["formulas_cached_only"]}
["附件2："]
{"$rows_empty":7}
["鹤山市古劳镇2025年政府性基金预算\n调整表"]
{"$rows_empty":11}
["编制单位：鹤山市古劳镇财政所",{"$nulls":7},"编制日期：2025年9月"]

{"sheet":"政府性基金收入","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,0,1,4],[26,0,26,1]],"flags":["formulas_cached_only"]}
["附件2-1："]
["鹤山市古劳镇2025年政府性基金预算收入调整表"]
[{"$nulls":4},"单位:万元"]
["科目号","科目名称","2025年预算","调整预算数","预计完成数"]
["一、政府性基金预算收入",null,{"v":8900,"d":"8,900"},{"v":2030,"d":"2,030"},{"v":10930,"d":"10,930"}]
[1030147,"农业土地开发资金收入",0,0,0]
[1030148,"国有土地使用权出让收入",{"v":8400,"d":"8,400"},{"v":1850,"d":"1,850"},{"v":10250,"d":"10,250"}]
[103014801,"  土地出让价款收入",{"v":8400,"d":"8,400"},{"v":1850,"d":"1,850"},{"v":10250,"d":"10,250"}]
[103014802,"  补缴的土地价款",0,0,0]
[103014803,"  划拨土地收入",0,0,0]
[103014898,"  缴纳新增建设用地土地有偿使用费",0,0,0]
[103014899,"  其他土地出让收入",0,0]
[1030155,"彩票公益金收入",0,0,0]
[103015501,"  福利彩票公益金收入",0,0,0]
[103015502,"  体育彩票公益金收入",0,0,0]
[1030156,"城市基础设施配套费收入",0,0,0]
[1030178,"污水处理费收入",500,180,680]
[1030180,"彩票发行机构和彩票销售机构的业务费用",0,0,0]
["二、上级补助收入",null,0,0,0]
[11004,"政府性基金转移收入",0,0,0]
[1100401,"  政府性基金补助收入",0,0,0]
[1100403,"  抗疫特别国债转移支付收入",0,0,0]
["三、上年结余收入",null,0,0,0]
[1100802,"政府性基金预算上年结余收入",0,0,0]
["四、债务转贷收入",null,0,0,0]
[1101102,"地方政府专项债务转贷收入",0,0,0]
["收入合计",null,{"v":8900,"d":"8,900"},{"v":2030,"d":"2,030"},{"v":10930,"d":"10,930"}]

{"sheet":"政府性基金支出","index":2,"n_rows":85,"n_cols":8,"rows_kept":85,"merged":[[1,0,1,4],[84,0,84,1]],"flags":["formulas_cached_only"]}
["附件2-2："]
["鹤山市古劳镇2025年政府性基金预算支出调整表"]
[{"$nulls":4},"单位:万元"]
["科目号","科目名称","2025年预算","调整预算数","预计完成数",null,"上级补助","本次调增"]
["一、政府性基金预算支出",null,{"v":8900,"d":"8,900"},{"v":2030,"d":"2,030"},{"v":10930,"d":"10,930"},null,{"v":2053,"d":"2,053"}]
[207,"文化旅游体育与传媒支出",0,null,0]
[20707,"  国家电影事业发展专项资金安排的支出",0,null,0]
[2070702,"    资助影院建设",null,null,0]
[2070799,"    其他国家电影事业发展专项资金支出",null,null,0]
[208,"社会保障和就业支出",0,0,0,null,5]
[20822,"  大中型水库移民后期扶持基金支出",0,null,0,null,5]
[2082201,"    移民补助",null,null,0,null,5]
[2082202,"    基础设施建设和经济发展",null,null,0]
[2082299,"    其他大中型水库移民后期扶持基金支出",null,null,0]
[20823,"  小型水库移民扶助基金安排的支出",0,0,0]
[2082301,"    移民补助",0,0,0]
[2082302,"    基础设施建设和经济发展",null,null,0]
[2082399,"    其他小型水库移民扶助基金支出",null,null,0]
[212,"城乡社区支出",{"v":8900,"d":"8,900"},{"v":2030,"d":"2,030"},{"v":10930,"d":"10,930"},null,{"v":1936,"d":"1,936"}]
[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":8400,"d":"8,400"},{"v":1850,"d":"1,850"},{"v":10250,"d":"10,250"},null,{"v":1778,"d":"1,778"}]
[2120801,"    征地和拆迁补偿支出",{"v":7000,"d":"7,000"},null,{"v":7000,"d":"7,000"}]
[2120802,"    土地开发支出",500,200,700]
[2120803,"    城市建设支出",0,0,0]
[2120804,"    农村基础设施建设支出",null,0,0,null,{"v":1084,"d":"1,084"}]
[2120805,"    补助被征地农民支出",null,null,0]
[2120806,"    土地出让业务支出",0,0,0,null,3]
[2120814,"    农村生产发展支出"]
[2120815,"    农村社会事业支出"]
[2120816,"    农业农村生态环境支出",400,null,400]
[2120899,"    其他国有土地使用权出让收入安排的支出",500,{"v":1650,"d":"1,650"},{"v":2150,"d":"2,150"},null,691]
[21211,"  农业土地开发资金安排的支出",0,0,0,null,158]
[21213,"  城市基础设施配套费安排的支出",0,null,0]
[2121301,"    城市公共设施",null,null,0]
[2121302,"    城市环境卫生",null,null,0]
[2121399,"    其他城市基础设施配套费安排的支出",null,null,0]
[21214,"  污水处理费安排的支出",500,180,680]
[2121401,"    污水处理设施建设和运营",null,0,0]
[2121402,"    代征手续费",null,null,0]
[2121499,"    其他污水处理费安排的支出",500,180,680]
[213,"农林水支出",0,0,0,null,84]
[21366,"  大中型水库库区基金安排的支出",0,null,0]
[2136601,"    基础设施建设和经济发展",null,null,0]
[2136699,"    其他大中型水库库区基金支出",null,null,0]
[21369,"  国家重大水利工程建设基金收入",0,0,0,null,84]
[2136902,"    三峡工程后续工作",0,0,0,null,84]
[214,"交通运输支出",0,null,0]
[21462,"  车辆通行费安排的支出",0,null,0]
[2146299,"    其他车辆通行费安排的支出",null,null,0]
[21463,"  港口建设费安排的支出",0,null,0]
[2146303,"    航运保障系统建设",null,null,0]
[2146399,"    其他港口建设费安排的支出",null,null,0,null,28]
[229,"其他支出",0,0,0]
[22904,"  其他政府性基金及对应专项债务收入安排的支出",null,0,0]
[22908,"  彩票发行销售机构业务费安排的支出",0,0,0]
[2290804,"    福利彩票销售机构的业务费支出",null,0,0,null,28]
[2290805,"    体育彩票销售机构的业务费支出",null,0,0]
[22960,"  彩票公益金安排的支出",0,0,0,null,24]
[2296002,"    用于社会福利的彩票公益金支出",0,0,0,null,3]
[2296003,"    用于体育事业的彩票公益金支出",null,0,0,null,1]
[2296004,"    用于教育事业的彩票公益金支出",0,0,0]
[2296006,"    用于残疾人事业的彩票公益金支出",0,0,0]
[2296013,"    用于城乡医疗救助的彩票公益金支出",null,0,0]
[2296099,"    用于其他社会公益事业的彩票公益金支出",null,0,0]
[232,"债务付息支出",0,0,0]
[23204,"  地方政府专项债务付息支出",0,0,0]
[2320411,"    国有土地使用权出让金债务付息支出",null,0,0]
[2320431,"    土地储备专项债券付息支出",null,0,0]
[2320499,"    其他政府性基金债务付息支出",0,0,0]
[233,"债务发行费用支出",0,0,0]
[23304,"  地方政府专项债务发行费用支出",0,0,0]
[2330411,"   国有土地使用权出让金债务发行费用支出",null,0,0]
[2330431,"   土地储备专项债券发行费用支出",null,0,0]
[2330498,"   其他地方自行试点项目收益专项债券发行费用支出",null,0,0]
[234,"抗疫特别国债安排的支出",0,0,0]
[23401,"基础设施建设",0,0,0]
[2340101,"公共卫生体系建设",0,0,0]
["二、上解上级支出",null,0,0,0]
[2300402,"    政府性基金上解支出",0,0,0]
["三、债务还本支出",null,0,0,0]
[23104,"  地方政府专项债务还本支出",0,0,0]
["四、调出资金",null,0,0,0]
[2300802,"    政府性基金预算调出资金",0,0,0]
["五、年终结余",null,0,0,0]
[2300902,"   政府性基金年终结余",0,0,0]
["支出合计",null,{"v":8900,"d":"8,900"},{"v":2030,"d":"2,030"},{"v":10930,"d":"10,930"}]