{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2018"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2018","index":0,"n_rows":38,"n_cols":10,"rows_kept":38,"merged":[[0,0,0,9]],"flags":["formulas_cached_only"]}
["二O一八年县本级调整预算安排情况表（草案）"]
[{"$nulls":9},"单位：万元"]
["收  入  项  目","2018年预算数","2018年预算增减变动","2018年预算调整数","比2018年预算数增减%","支  出  项  目","2018年预算数","2018年预算增减变动","2018年预算调整数","比2018年预算数增减%"]
["公共预算收入",173735,-484,173251,{"v":-0.2785852016001371,"d":"-0.3"},"公共预算支出",{"v":119001,"d":"119,001"},{"v":41436.8,"d":"41,437"},{"v":160437.8,"d":"160,438"},{"v":34.82054772648968,"d":"34.8"}]
["其中：税收收入",133735,4103,137838,{"v":3.06800762702359,"d":"3.1"},"一、一般公共服务支出",{"v":9731,"d":"9,731"},{"v":3836.8,"d":"3,837"},{"v":13567.8,"d":"13,568"},{"v":39.4286301510636,"d":"39.4"}]
["非税收入",40000,-4587,35413,{"v":-11.467500000000001,"d":"-11.5"},"二、外交支出",null,0,0]
[{"$nulls":5},"三、国防支出",153,13,166,{"v":8.496732026143789,"d":"8.5"}]
[{"$nulls":5},"四、公共安全支出",{"v":9442,"d":"9,442"},923,{"v":10365,"d":"10,365"},{"v":9.77547129845371,"d":"9.8"}]
[{"$nulls":5},"五、教育支出",{"v":19844,"d":"19,844"},{"v":9423,"d":"9,423"},{"v":29267,"d":"29,267"},{"v":47.485386010884895,"d":"47.5"}]
[{"$nulls":5},"六、科学技术支出",{"v":13152,"d":"13,152"},37,{"v":13189,"d":"13,189"},{"v":0.2813260340632553,"d":"0.3"}]
[{"$nulls":5},"七、文化体育与传媒支出",632,-57,575,{"v":-9.01898734177216,"d":"-9.0"}]
[{"$nulls":5},"八、社会保障和就业支出",{"v":16461,"d":"16,461"},{"v":10396,"d":"10,396"},{"v":26857,"d":"26,857"},{"v":63.15533685681308,"d":"63.2"}]
[{"$nulls":5},"九、医疗卫生与计划生育支出",{"v":11420,"d":"11,420"},{"v":1684,"d":"1,684"},{"v":13104,"d":"13,104"},{"v":14.746059544658479,"d":"14.7"}]
[{"$nulls":5},"十、节能环保支出",351,{"v":2772,"d":"2,772"},{"v":3123,"d":"3,123"},{"v":789.7435897435898,"d":"789.7"}]
[{"$nulls":5},"十一、城乡社区支出",{"v":2816,"d":"2,816"},{"v":8551,"d":"8,551"},{"v":11367,"d":"11,367"},{"v":303.65767045454544,"d":"303.7"}]
[{"$nulls":5},"十二、农林水支出",{"v":6520,"d":"6,520"},{"v":1224,"d":"1,224"},{"v":7744,"d":"7,744"},{"v":18.77300613496932,"d":"18.8"}]
[{"$nulls":5},"十三、交通运输支出",732,54,786,{"v":7.377049180327873,"d":"7.4"}]
[{"$nulls":5},"十四、资源勘探信息等支出",{"v":7862,"d":"7,862"},{"v":5520,"d":"5,520"},{"v":13382,"d":"13,382"},{"v":70.21114220300177,"d":"70.2"}]
[{"$nulls":5},"十五、商业服务业等支出",825,89,914,{"v":10.787878787878796,"d":"10.8"}]
[{"$nulls":5},"十六、金融支出",4,0,4,{"v":0,"d":"0.0"}]
[{"$nulls":5},"十七、援助其他地区支出",null,0,0]
[{"$nulls":5},"十八、国土海洋气象等支出",763,105,868,{"v":13.76146788990826,"d":"13.8"}]
[{"$nulls":5},"十九、住房保障支出",{"v":5024,"d":"5,024"},25,{"v":5049,"d":"5,049"},{"v":0.4976114649681591,"d":"0.5"}]
[{"$nulls":5},"二十、粮油物资储备支出",237,36,273,{"v":15.189873417721515,"d":"15.2"}]
[{"$nulls":5},"二十一、预备费",{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},{"v":0,"d":"0.0"}]
[{"$nulls":5},"二十二、其他支出",{"v":8032,"d":"8,032"},{"v":-3430,"d":"-3,430"},{"v":4602,"d":"4,602"},{"v":-42.70418326693227,"d":"-42.7"}]
[{"$nulls":5},"二十三、债务付息支出",{"v":1980,"d":"1,980"},240,{"v":2220,"d":"2,220"},{"v":12.12121212121211,"d":"12.1"}]
[{"$nulls":5},"二十四、债务发行费用支出",20,-5,15,{"v":-25,"d":"-25.0"}]
[]
["上级补助收入",41565,3592,45157,{"v":8.641886202333708,"d":"8.6"},"上解上级支出",{"v":8965,"d":"8,965"},{"v":791.6000000000004,"d":"792"},{"v":9756.6,"d":"9,757"},{"v":8.829894032348022,"d":"8.8"}]
[null,null,0,null,null,"补助乡镇支出",90751,{"v":-8017,"d":"-8,017"},{"v":82734,"d":"82,734"},{"v":-8.834062434573724,"d":"-8.8"}]
["调入各项基金等资金",3418,31104,34522,{"$nulls":3},0]
[null,null,0,null,null,"结余",1,1,{"v":1.6000000000058208,"d":"2"}]
[]
["公共预算收入总计",218718,34212,252930,{"v":15.642059638438539,"d":"15.6"},"公共预算支出总计",218718,{"v":34212.4,"d":"34212"},252930,{"v":15.642059638438539,"d":"15.6"}]
[]
[]
[{"$nulls":6},0,null,0]