{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Define","表三"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Define","index":0,"n_rows":1,"n_cols":2,"rows_kept":1,"hidden":true,"flags":["formulas_cached_only"]}
["CF_OBJECT=","F:\\整理\\19汇总预算\\2018年预算\\2018年地方财政预算表（加载公示）.XLS"]

{"sheet":"表三","index":1,"n_rows":79,"n_cols":8,"rows_kept":79,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
["表三"]
["2018年一般公共预算收支平衡表"]
[{"$nulls":5},"单位：万元"]
["收入",null,null,"支出"]
["项目","上年决算（执行)数","预算数","项目","上年决算（执行)数","预算数"]
["本级收入合计",78736,83856,"本级支出合计",254568,245866]
["转移性收入",184096,164423,"转移性支出",8264,2413]
["  上级补助收入",146599,161499,"  上解支出",4790,2413]
["    返还性收入",4745,2527,"    体制上解支出",544,544]
["      所得税基数返还收入 ",8,8,"    专项上解支出",4246,1869]
["      成品油税费改革税收返还收入",247,299]
["      增值税税收返还收入",2287,2220," "]
["      消费税税收返还收入",1,null," "]
["      增值税五五分享税收返还收入",-17,null," "]
["      其他税收返还收入",2219,null," "]
["    一般性转移支付收入",99268,44187," "]
["      体制补助收入",null,null," "]
["      均衡性转移支付收入",18950,21062," "]
["      县级基本财力保障机制奖补资金收入",{"v":2680,"d":"2,680"},null," "]
["      结算补助收入",{"v":1711,"d":"1,711"},null," "]
["      资源枯竭型城市转移支付补助收入",{"v":6491,"d":"6,491"},7000," "]
["      企业事业单位划转补助收入",null,null," "]
["      成品油税费改革转移支付补助收入",184,null," "]
["      基层公检法司转移支付收入",{"v":1889,"d":"1,889"},null," "]
["      城乡义务教育转移支付收入",{"v":6303,"d":"6,303"},733," "]
["      基本养老金转移支付收入",{"v":13322,"d":"13,322"},null," "]
["      城乡居民医疗保险转移支付收入",{"v":13857,"d":"13,857"},null," "]
["      农村综合改革转移支付收入",518,581," "]
["      产粮（油）大县奖励资金收入",112,null," "]
["      重点生态功能区转移支付收入",{"v":8603,"d":"8,603"},9000," "]
["      固定数额补助收入",{"v":9956,"d":"9,956"},2368," "]
["      革命老区转移支付收入",{"v":3744,"d":"3,744"},null," "]
["      民族地区转移支付收入",null,null," "]
["      边疆地区转移支付收入",null,null," "]
["      贫困地区转移支付收入",{"v":3997,"d":"3,997"},null," "]
["      其他一般性转移支付收入",{"v":6951,"d":"6,951"},3443," "]
["    专项转移支付收入",{"v":42586,"d":"42,586"},{"v":114785,"d":"114,785"}," "]
["      一般公共服务",296,400," "]
["      外交",null,null," "]
["      国防",15,20," "]
["      公共安全",171,2500," "]
["      教育",{"v":4261,"d":"4,261"},10000," "]
["      科学技术",88,380," "]
["      文化体育与传媒",{"v":2069,"d":"2,069"},1744," "]
["      社会保障和就业",{"v":8431,"d":"8,431"},30600," "]
["      医疗卫生与计划生育",{"v":3360,"d":"3,360"},24000," "]
["      节能环保",{"v":2638,"d":"2,638"},3200," "]
["      城乡社区",71,30000," "]
["      农林水",{"v":14081,"d":"14,081"},5931," "]
["      交通运输",{"v":2765,"d":"2,765"},500," "]
["      资源勘探信息等",{"v":1117,"d":"1,117"},300," "]
["      商业服务业等",321,400," "]
["      金融",100,100," "]
["      国土海洋气象等",64,1600," "]
["      住房保障",{"v":2429,"d":"2,429"},3090," "]
["      粮油物资储备",8,10," "]
["      其他收入",301,10," "]
[{"$nulls":3}," "]
[{"$nulls":3}," "]
["  上年结余收入",6362,2924,"  调出资金",0,0]
["  调入资金",24383,0,"    补充预算稳定调节基金"]
["    调入预算稳定调节基金",null,null,"    补充预算周转金"]
["    从政府性基金预算调入",16987,null,"    其他调出资金"]
["    从国有资本经营预算调入",null,null,"  年终结余",2924]
["    从其他资金调入",7396,null,"  地方政府一般债务还本支出",550]
["  地方政府一般债务收入",null,null,"  地方政府一般债务转贷支出"]
["  地方政府一般债务转贷收入",6752,null,"  援助其他地区支出"]
["  接受其他地区援助收入",null,null," "]
[" ",null,null," "]
[]
[]
[]
[{"$nulls":3}," "]
[{"$nulls":3}," "]
[{"$nulls":3}," "]
[{"$nulls":3}," "]
[]
[]
["收入总计",262832,248279,"支出总计",262832,248279,"正确","正确"]