{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":17,"n_cols":10,"rows_kept":17,"merged":[[1,0,1,9],[3,0,3,4],[3,5,3,9],[17,0,17,9]]}
["附表4："]
["2025年开平市本级一般公共预算调整情况表"]
[{"$nulls":9},"单位：万元"]
["收    入",{"$nulls":4},"支    出"]
["项目","年初预算数","调增额","调减额","调整预算数","项目","年初预算数","调增额","调减额","调整预算数"]
["一、一般公共预算收入",{"v":170771,"d":"170,771"},null,null,{"$f":"B6+C6-D6","v":{"v":170771,"d":"170,771"}},"一、一般公共预算支出",{"v":545238,"d":"545,238"},45,null,{"$f":"G6+H6-I6","v":{"v":545283,"d":"545,283"}}]
["二、上年结转收入",432,null,null,432,"二、转移性支出",{"$f":"G8+G9","v":{"v":81677,"d":"81,677"}},null,null,{"$f":"G7+H7-I7","v":{"v":81677,"d":"81,677"}}]
["三、转移性收入",{"$f":"B9+B10","v":{"v":438373,"d":"438,373"}},null,null,{"v":438373,"d":"438,373"},"  （一）上解上级支出",{"v":51252,"d":"51,252"},null,null,{"$f":"G8+H8-I8","v":{"v":51252,"d":"51,252"}}]
["  （一）上级补助收入",{"v":330155,"d":"330,155"},null,null,{"v":330155,"d":"330,155"},"  （二）补助下级支出",{"v":30425,"d":"30,425"},null,null,{"v":30425,"d":"30,425"}]
["  （二）市与镇一般性转移性支付收入",{"v":108218,"d":"108,218"},null,null,{"v":108218,"d":"108,218"},"三、债务转贷支出"]
["四、债务转贷收入",{"$f":"B12+B13","v":{"v":1329,"d":"1,329"}},{"$f":"C12+C13","v":45},null,{"$f":"E12+E13","v":{"v":1374,"d":"1,374"}},"  （一）再融资债券支出"]
["  （一）再融资债券收入",{"v":1329,"d":"1,329"},45,null,{"v":1374,"d":"1,374"},"  （二）一般债券支出"]
["  （二）一般债券收入",{"$nulls":4},"四、债务还本支出",187,null,null,187]
["五、动用预算稳定调节基金",{"v":8515,"d":"8,515"},null,null,{"$f":"B14+C14-D14","v":{"v":8515,"d":"8,515"}},"五、安排预算稳定调节基金"]
["六、调入资金",478,null,null,478,"五、结转下年支出"]
["七、区域间转移性收入",{"v":7204,"d":"7,204"},null,null,{"v":7204,"d":"7,204"}]
["收入总计",{"$f":"B6+B7+B8+B11+B14+B16+B15","v":{"v":627102,"d":"627,102"}},{"$f":"C6+C8+C11+C14+C16","v":45},null,{"$f":"E6+E7+E8+E11+E14+E16+E15","v":{"v":627147,"d":"627,147"}},"支出总计",{"$f":"G6+G7+G10+G13+G14","v":{"v":627102,"d":"627,102"}},{"$f":"H6+H7+H10+H13","v":45},null,{"$f":"J6+J7+J10+J13+J14","v":{"v":627147,"d":"627,147"}}]