{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金预算支出表"],"not_rendered":{"external_links":1,"defined_names":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":232194.82,"d":"232,195"}]
[]
["2018年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：兴国县机关事务管理局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：",null,null,"2018.03.13"]
[]
[]
[{"$nulls":5},"编制单位：兴国县机关事务管理局"]
[]
[]
[]
[null,"单位负责人签章：黄毅",{"$nulls":4},"财务负责人签章：邹远星",{"$nulls":4},"制表人签章：黄已路"]

{"sheet":"收支预算总表","index":1,"n_rows":103,"n_cols":41,"rows_kept":103,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:兴国县机关事务管理局",null,null,"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",980.24,"合计",980.24]
["    一般公共预算拨款收入",980.24,"一般公共服务支出",{"v":946.3,"d":"946.30"}]
["    专项收入",null,"教育支出"]
["    政府性基金预算拨款收入",null,"科学技术支出"]
["    预算内投资收入",null,"社会保障和就业支出",16.64]
["二、事业收入",null,"医疗卫生与计划生育支出",7.78]
["三、事业单位经营收入",null,"农林水支出"]
["四、其他收入",null,"资源勘探信息等支出"]
["五、附属单位上缴收入",null,"国土海洋气象等支出"]
["六、上级补助收入",null,"住房保障支出",9.52]
[null,null,"其他支出"]
[]
[null,null,{"v":0,"d":"0.00"}]
["本年收入合计",980.24,"本年支出合计",980.24]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
["    财政拨款结转（结余）"]
["    其他资金结转（结余）"]
["收入总计",980.24,"支出总计",980.24]
{"$rows_empty":25}
[{"$nulls":28},{"v":0,"d":"0.0000"}]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位:兴国县机关事务管理局",{"$nulls":12},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",980.24,980.24,980.24]
["201","一般公共服务支出",{"v":946.3,"d":"946.30"},{"v":946.3,"d":"946.30"},{"v":946.3,"d":"946.30"}]
["  03","政府办公厅（室）及相关机构事务",{"v":946.3,"d":"946.30"},{"v":946.3,"d":"946.30"},{"v":946.3,"d":"946.30"}]
["2010303","  机关服务",{"v":946.3,"d":"946.30"},{"v":946.3,"d":"946.30"},{"v":946.3,"d":"946.30"}]
["208","社会保障和就业支出",16.64,16.64,16.64]
["  05","行政事业单位离退休",16.64,16.64,16.64]
["2080505","  机关事业单位基本养老保险缴费支出★",16.64,16.64,16.64]
["210","医疗卫生与计划生育支出",7.78,7.78,7.78]
["  11","  行政事业单位医疗",7.78,7.78,7.78]
["    2101102","    事业单位医疗",4.61,4.61,4.61]
["    2101103","公务员医疗补助",3.17,3.17,3.17]
["221","住房保障支出",9.52,9.52,9.52]
["  02","  住房改革支出",9.52,9.52,9.52]
["    2210201","    住房公积金",9.52,9.52,9.52]

{"sheet":"部门支出总表","index":3,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:兴国县机关事务管理局",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",980.24,126.24,{"v":854,"d":"854.00"}]
["201","一般公共服务支出",{"v":946.3,"d":"946.30"},{"v":92.3,"d":"92.30"},{"v":854,"d":"854.00"}]
["03","政府办公厅（室）及相关机构事务",{"v":946.3,"d":"946.30"},{"v":92.3,"d":"92.30"},{"v":854,"d":"854.00"}]
["2010303","  机关服务",{"v":946.3,"d":"946.30"},{"v":92.3,"d":"92.30"},{"v":854,"d":"854.00"}]
["208","社会保障和就业支出",16.64,16.64]
["  05","行政事业单位离退休",16.64,16.64]
["2080505","  机关事业单位基本养老保险缴费支出★",16.64,16.64]
["210","医疗卫生与计划生育支出",7.78,7.78]
["  11","  行政事业单位医疗",7.78,7.78]
["    2101102","    事业单位医疗",4.61,4.61]
["    2101103","公务员医疗补助",3.17,3.17]
["221","住房保障支出",9.52,9.52]
["  02","  住房改革支出",9.52,9.52]
["    2210201","    住房公积金",9.52,9.52]

{"sheet":"财拨收支总表","index":4,"n_rows":90,"n_cols":33,"rows_kept":90,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:兴国县机关事务管理局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",980.24,"一、本年支出",980.24,980.24,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",980.24,"一般公共服务支出",{"v":946.3,"d":"946.30"},{"v":946.3,"d":"946.30"},{"v":0,"d":"0.00"}]
["    专项收入",null,"教育支出",null,null,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",null,"社会保障和就业支出",16.64,16.64,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,"医疗卫生与计划生育支出",7.78,7.78,{"v":0,"d":"0.00"}]
[null,null,"农林水支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",9.52,9.52,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",null,null,{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",980.24,"支出总计",980.24,980.24,{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},{"v":0,"d":"0.0000"}]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":20,"n_cols":5,"rows_kept":20,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:兴国县机关事务管理局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2017年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",980.24,126.24,{"v":854,"d":"854.00"}]
["201","一般公共服务支出",{"v":946.3,"d":"946.30"},{"v":92.3,"d":"92.30"},{"v":854,"d":"854.00"}]
["03","政府办公厅（室）及相关机构事务",{"v":946.3,"d":"946.30"},{"v":92.3,"d":"92.30"},{"v":854,"d":"854.00"}]
["2010303","  机关服务",{"v":946.3,"d":"946.30"},{"v":92.3,"d":"92.30"},{"v":854,"d":"854.00"}]
["208","社会保障和就业支出",16.64,16.64]
["  05","行政事业单位离退休",16.64,16.64]
["2080505","  机关事业单位基本养老保险缴费支出★",16.64,16.64]
["210","医疗卫生与计划生育支出",7.78,7.78]
["  11","  行政事业单位医疗",7.78,7.78]
["    2101102","    事业单位医疗",4.61,4.61]
["    2101103","公务员医疗补助",3.17,3.17]
["221","住房保障支出",9.52,9.52]
["  02","  住房改革支出",9.52,9.52]
["    2210201","    住房公积金",9.52,9.52]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":58,"n_cols":5,"rows_kept":58,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位:兴国县机关事务管理局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2017年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
[null,"合计",126.24,118.24,{"v":8,"d":"8.00"}]
["301","工资福利支出",107.64,107.64]
["  30130101","  基本工资(工资福利支出)",47.05,47.05]
["  3013010201","  行政单位统一津补贴(工资福利支出)",32.25,32.25]
["  3013010202","  其他津补贴(工资福利支出)"]
["  3013010301","  基础性绩效工资(工资福利支出)"]
["  3013010302","  奖励性绩效工资(工资福利支出)"]
["  3013010501","  养老保险(工资福利支出)"]
["  3013010502","  失业保险(工资福利支出)"]
["  3013010503","  医疗保险(工资福利支出)",7.78,7.78]
["  3013010505","  其他保险(工资福利支出)"]
["  30130108","  机关事业单位基本养老保险缴费(工资福利支出)",16.64,16.64]
["  30130110","  奖金(工资福利支出)",3.92,3.92]
["  3013019902","  临时工工资(工资福利支出)"]
["  3013019903","  聘用人员工资(工资福利支出)"]
["  3013019904","  其他(工资福利支出)"]
["302","商品和服务支出",9.08,1.08,{"v":8,"d":"8.00"}]
["  30130201","  办公费(商品和服务支出)",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  30130202","  印刷费(商品和服务支出)",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  30130203","  水电费(商品和服务支出)"]
["  30130204","  邮电费(商品和服务支出)"]
["  30130205","  物业管理费(商品和服务支出)"]
["  30130206","  手续费(商品和服务支出)"]
["  30130207","  差旅费(商品和服务支出)",2.22,null,2.22]
["  30130209","  教学业务费(商品和服务支出)"]
["  30130210","  维修（护）费(商品和服务支出)"]
["  30130212","  因公出国（境）费用(商品和服务支出)"]
["  30130213","  离退休人员公用支出(商品和服务支出)"]
["  30130214","  租赁费(商品和服务支出)"]
["  30130215","  会议费(商品和服务支出)"]
["  30130216","  培训费(商品和服务支出)"]
["  30130217","  公务接待费(商品和服务支出)",{"v":2.8,"d":"2.80"},null,{"v":2.8,"d":"2.80"}]
["  30130218","  专用材料费(商品和服务支出)"]
["  30130223","  咨询费(商品和服务支出)"]
["  30130226","  劳务费(商品和服务支出)"]
["  30130227","  委托业务费(商品和服务支出)"]
["  30130228","  工会经费(商品和服务支出)"]
["  30130229","  福利费(商品和服务支出)",0.48,null,0.48]
["  30130231","  公务用车运行维护费(商品和服务支出)"]
["  30130239","  其他交通费用(商品和服务支出)",1.08,1.08]
["  30130299","  其他商品和服务支出(商品和服务支出)"]
["303","对个人和家庭的补助",9.52,9.52]
["  30130301","  离休费(对个人和家庭的补助)"]
["  30130302","  退休费(对个人和家庭的补助)"]
["  30130303","  退职(役)费(对个人和家庭的补助)"]
["  30130304","  抚恤金(对个人和家庭的补助)"]
["  30130305","  生活补助(对个人和家庭的补助)"]
["  30130307","  医疗费(对个人和家庭的补助)"]
["  30130308","  助学金(对个人和家庭的补助)"]
["  30130309","  奖励金(对个人和家庭的补助)"]
["  30130311","  住房公积金(对个人和家庭的补助)",9.52,9.52]
["  30130313","  购房补贴(对个人和家庭的补助)"]
["  30130399","  其他对个人和家庭的补助支出(对个人和家庭的补助)"]

{"sheet":"三公表","index":7,"n_rows":6,"n_cols":12,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:兴国县机关事务管理局",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"兴国县机关事务管理局",{"v":25,"d":"25.00"},null,{"v":20,"d":"20.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2017年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]