{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["附件3"],"not_rendered":{"defined_names":61},"read":"whole","date_system":"1900"}

{"sheet":"附件3","index":0,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,3,3],[3,4,3,7]]}
["附件4"]
["2025年江门市蓬江区政府性基金预算调整情况表"]
[{"$nulls":7},"单位：万元"]
["收    入",{"$nulls":3},"支    出"]
["项目","年初预算数","调整金额","调整后预算数","项目","年初预算数","调整金额","调整后预算数"]
["一、基金预算收入",{"v":330181,"d":"330,181"},{"$f":"D6-B6","v":0},{"v":330181,"d":"330,181"},"一、基金预算支出",{"v":375829,"d":"375,829"},{"$f":"H6-F6","v":{"v":64113,"d":"64,113"}},{"v":439942,"d":"439,942"}]
["二、上年结转收入",521,{"$f":"D7-B7","v":0},521,"二、转移性支出"]
["三、转移性收入",{"v":11327,"d":"11,327"},0,{"v":11327,"d":"11,327"},"  （一）上解上级支出"]
["  （一）上级补助收入",{"v":11327,"d":"11,327"},0,{"v":11327,"d":"11,327"},"  （二）补助下级支出"]
["  （二）下级上解收入",{"$nulls":3},"三、调出资金",{"v":118000,"d":"118,000"},{"$f":"H10-F10","v":0},{"v":118000,"d":"118,000"}]
["四、债券转贷收入",{"v":152040,"d":"152,040"},{"v":64113,"d":"64,113"},{"v":216153,"d":"216,153"},"四、债券转贷支出"]
["  （一）再融资债券收入",159,-6,153,"  （一）再融资债券支出"]
["  （二）专项债券收入",{"v":151881,"d":"151,881"},{"v":64119,"d":"64,119"},{"v":216000,"d":"216,000"},"  （二）专项债券支出"]
["五、调入资金",{"$nulls":3},"五、债务还本支出",240,{"$f":"H14-F14","v":0},240]
[{"$nulls":4},"六、结转下年支出"]
["收入总计",{"v":494069,"d":"494,069"},{"v":64113,"d":"64,113"},{"v":558182,"d":"558,182"},"支出总计",{"v":494069,"d":"494,069"},{"$f":"H16-F16","v":{"v":64113,"d":"64,113"}},{"v":558182,"d":"558,182"}]