{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["内河航道"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"内河航道","index":0,"n_rows":22,"n_cols":18,"rows_kept":22,"merged":[[0,0,0,17],[2,0,4,0],[2,1,4,1],[2,2,2,7],[2,8,2,11],[2,12,4,12],[2,13,2,16],[2,17,4,17],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[5,0,5,1]],"flags":["formulas_cached_only"]}
["2017年内河航道工程省补助资金明细分配计划表"]
[{"$nulls":17},"单位：万元"]
["序\n号","项  目  名  称","总的建设要求",{"$nulls":5},"预计至2016年底\n累计下达资金",{"$nulls":3},"预计至2016年底累计\n完成投资","2017年投资计划",{"$nulls":3},"备注"]
[null,null,"建设规模","建设\n年限","概算总投资",{"$nulls":3},"小计","中央\n投资","省投资","各市\n投资",null,"合计","中央\n投资","本次安排省投资","各市\n投资"]
[{"$nulls":4},"小计","中央\n投资","省投资","各市投资"]
["合    计",{"$nulls":3},{"v":2282929.78,"d":"2282930"},655580,{"v":1427645.93,"d":"1427646"},{"v":199703.85,"d":"199704"},92436,14580,73434,4422,45412,{"v":112555.85,"d":"112556"},0,108600,{"v":3955.85,"d":"3956"},0]
["一","十二五续建项目",null,null,{"v":187929.78,"d":"187930"},14580,{"v":159645.93,"d":"159646"},{"v":13703.85,"d":"13704"},91776,14580,72774,4422,44752,{"v":109675.85,"d":"109676"},0,105720,{"v":3955.85,"d":"3956"},0]
[1,"北江（乌石至三水河口）航道扩能升级工程投资规模调整","内河三级航道217公里，建设5座船闸","2014-2019",106524.78,null,{"v":101198.78,"d":"101199"},5326,{"$nulls":5},82600,null,82600,null,"粤发改交通函[2016]5455号"]
[2,"榕江航道整治工程","300~5000吨级海轮，73km","2015-2017",40746,12640,22252,5854,22483,12640,7421,2422,22529,6932,0,3500,3432,"粤发改交通函〔2013〕4028号、粤交基[2014]902号"]
[3,"广东省航道支持保障系统","航道助航标志、航道水位站、平面高程控制网、管理船舶、管理站房、工作船码头、信息化建设等。","2015-2017",33448,null,33448,null,14550,0,14550,null,17153,13820,0,13820,0,"粤发改交通函〔2013〕2111号、粤交基〔2015〕458号"]
[4,"泥湾门至鸡啼门水道航道整治工程","1000吨级航道,44km","2015-2017",7211,1940,{"v":2747.15,"d":"2747"},{"v":2523.85,"d":"2524"},5540,1940,1600,2000,5070,1323.85,0,800,{"v":523.8499999999999,"d":"524"},"粤发改交通函〔2015〕2854号粤交基〔2015〕1235号"]
[5,"世行贷款内河Ⅱ还贷资金",null,"2000-2018",{"$nulls":4},32023,0,32023,null,null,2700,null,2700]
[6,"世行贷款内河Ⅳ还贷资金",null,"2010-2024",{"$nulls":4},17180,0,17180,null,null,2300,null,2300]
["二","十三五项目前期工作费等",null,null,2095000,641000,1268000,186000,660,0,660,0,660,2880,0,2880,0,0]
[7,"北江联通湘江赣江工程项目初步研究",{"$nulls":6},0,null,0,null,0,50,null,50,null,"课题研究"]
[8,"东江河源至石龙航道扩能升级工程","建设内河Ⅲ级航道223公里改建4座船闸","2019-2024",700000,230000,435000,35000,150,null,150,null,150,1000,null,1000,null,"前期工作费"]
[9,"韩江下游三河坝至潮州港航道扩能升级工程","建设内河Ⅲ级航道170公里，改造2座船闸，新建2座船闸。","2019-2024",600000,180000,330000,90000,80,null,80,null,80,400,null,400,null,"前期工作费"]
[10,"北江航道扩能升级上延工程","建设内河Ⅲ级航道83公里，新建4座船闸","2019-2024",600000,200000,370000,30000,150,null,150,null,150,400,null,400,null,"前期工作费"]
[11,"矾石水道航道整治工程","整治1万吨级航道44公里","2019-2023",50000,16000,18000,16000,80,null,80,null,80,30,null,30,null,"前期工作费"]
[12,"横门出海航道整治二期工程","整治1万吨级航道50公里","2019-2023",45000,15000,15000,15000,0,{"$nulls":3},0,100,null,100,null,"前期工作费"]
[13,"广东省航道维护现代化改造工程",null,"2019-2024",100000,null,100000,0,200,null,200,null,200,200,null,200,null,"前期工作费"]
[14,"十三五期储备项目前期研究费","1.广东省航道水上服务区布局方案研究130万，2.漠阳江航道开发专题100万，3.鉴阳江航道开发专题100万，4.广东省航道对国民经济贡献率分析70万，5.广东省航道统计信息深加工外包150万，6.连江航运枢纽安全隐患处置方案研究150万元。",{"$nulls":5},0,{"$nulls":4},700,null,700,null,"前期工作费"]