{"text_format":"3","workbook":"xls","n_sheets":11,"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","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":22},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"merged":[[5,7,5,9],[9,7,9,9],[12,7,12,9]],"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":145783562.72,"d":"145,783,563"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"兴国县林业局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：",null,"2018-03-08"]
[]
[]
[{"$nulls":5},"编制单位：",null,"兴国县林业局"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":54,"n_cols":4,"rows_kept":54,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：林业局",null,null,"单位：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",{"v":20784739.12,"d":"20,784,739.12"},"合计",{"v":26053521.12,"d":"26,053,521.12"}]
["    一般公共预算拨款收入",{"v":20784739.12,"d":"20,784,739.12"},"社会保障和就业支出",{"v":2324343.2,"d":"2,324,343.20"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":1413549.16,"d":"1,413,549.16"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"农林水支出",{"v":21145451,"d":"21,145,451.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":1170177.76,"d":"1,170,177.76"}]
["二、事业收入",{"v":3688488,"d":"3,688,488.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":9694,"d":"9,694.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":1570600,"d":"1,570,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":26053521.12,"d":"26,053,521.12"},"本年支出合计",{"v":26053521.12,"d":"26,053,521.12"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":26053521.12,"d":"26,053,521.12"},"支出总计",{"v":26053521.12,"d":"26,053,521.12"}]

{"sheet":"部门收入总表","index":2,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[3,0,4,0],[3,1,4,1],[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：林业局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$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"]
[{"$nulls":3},"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",{"v":26053521.12,"d":"26,053,521.12"},{"v":20784739.12,"d":"20,784,739.12"},{"v":20784739.12,"d":"20,784,739.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3688488,"d":"3,688,488.00"},{"v":0,"d":"0.00"},{"v":9694,"d":"9,694.00"},{"v":0,"d":"0.00"},{"v":1570600,"d":"1,570,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10178","林业局",{"v":26053521.12,"d":"26,053,521.12"},{"v":20784739.12,"d":"20,784,739.12"},{"v":20784739.12,"d":"20,784,739.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3688488,"d":"3,688,488.00"},{"v":0,"d":"0.00"},{"v":9694,"d":"9,694.00"},{"v":0,"d":"0.00"},{"v":1570600,"d":"1,570,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017801","  县林业局机关",{"v":8569398,"d":"8,569,398.00"},{"v":4995192,"d":"4,995,192.00"},{"v":4995192,"d":"4,995,192.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3574206,"d":"3,574,206.00"},{"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"}]
["  1017802","  森林防火办",{"v":478811,"d":"478,811.00"},{"v":378811,"d":"378,811.00"},{"v":378811,"d":"378,811.00"},{"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"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017803","  森林病虫害检疫站",{"v":2029407,"d":"2,029,407.00"},{"v":1729407,"d":"1,729,407.00"},{"v":1729407,"d":"1,729,407.00"},{"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"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017804","  林业木材检查站",{"v":1558607,"d":"1,558,607.00"},{"v":1558607,"d":"1,558,607.00"},{"v":1558607,"d":"1,558,607.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017805","  林政稽查队",{"v":875055,"d":"875,055.00"},{"v":875055,"d":"875,055.00"},{"v":875055,"d":"875,055.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017806","  专业森林消防队",{"v":2642675,"d":"2,642,675.00"},{"v":1472075,"d":"1,472,075.00"},{"v":1472075,"d":"1,472,075.00"},{"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"},{"v":0,"d":"0.00"},{"v":1170600,"d":"1,170,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017807","  林管站",{"v":7461324,"d":"7,461,324.00"},{"v":7347042,"d":"7,347,042.00"},{"v":7347042,"d":"7,347,042.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114282,"d":"114,282.00"},{"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"}]
["  1017808","  均福山森林公园管理处",{"v":576636,"d":"576,636.00"},{"v":576636,"d":"576,636.00"},{"v":576636,"d":"576,636.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017809","  圆岭森林公园管理处",{"v":411243.12,"d":"411,243.12"},{"v":411243.12,"d":"411,243.12"},{"v":411243.12,"d":"411,243.12"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017810","  绿化办",{"v":230394,"d":"230,394.00"},{"v":230394,"d":"230,394.00"},{"v":230394,"d":"230,394.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017811","  山林权属调处办",{"v":405154,"d":"405,154.00"},{"v":405154,"d":"405,154.00"},{"v":405154,"d":"405,154.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017812","  江西潋江国家湿地公园管理局",{"v":814817,"d":"814,817.00"},{"v":805123,"d":"805,123.00"},{"v":805123,"d":"805,123.00"},{"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":9694,"d":"9,694.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":33,"n_cols":8,"rows_kept":33,"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：林业局",{"$nulls":6},"单位：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",{"v":26053521.12,"d":"26,053,521.12"},{"v":20224921.12,"d":"20,224,921.12"},{"v":5828600,"d":"5,828,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":2324343.2,"d":"2,324,343.20"},{"v":2324343.2,"d":"2,324,343.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":2132499.2,"d":"2,132,499.20"},{"v":2132499.2,"d":"2,132,499.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":2049114.2,"d":"2,049,114.20"},{"v":2049114.2,"d":"2,049,114.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":83385,"d":"83,385.00"},{"v":83385,"d":"83,385.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  07","  就业补助",{"v":14520,"d":"14,520.00"},{"v":14520,"d":"14,520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080705","    公益性岗位补贴",{"v":14520,"d":"14,520.00"},{"v":14520,"d":"14,520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":177324,"d":"177,324.00"},{"v":177324,"d":"177,324.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":177324,"d":"177,324.00"},{"v":177324,"d":"177,324.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":1413549.16,"d":"1,413,549.16"},{"v":1413549.16,"d":"1,413,549.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":1413549.16,"d":"1,413,549.16"},{"v":1413549.16,"d":"1,413,549.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":129600,"d":"129,600.00"},{"v":129600,"d":"129,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":722880,"d":"722,880.00"},{"v":722880,"d":"722,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":561069.16,"d":"561,069.16"},{"v":561069.16,"d":"561,069.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"v":21145451,"d":"21,145,451.00"},{"v":15316851,"d":"15,316,851.00"},{"v":5828600,"d":"5,828,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  林业",{"v":21145451,"d":"21,145,451.00"},{"v":15316851,"d":"15,316,851.00"},{"v":5828600,"d":"5,828,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130201","    行政运行（林业）",{"v":5937094,"d":"5,937,094.00"},{"v":5887094,"d":"5,887,094.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130204","    林业事业机构",{"v":1549353,"d":"1,549,353.00"},{"v":1449353,"d":"1,449,353.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130207","    森林资源管理",{"v":5351278,"d":"5,351,278.00"},{"v":5351278,"d":"5,351,278.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130209","    森林生态效益补偿",{"v":1378000,"d":"1,378,000.00"},{"v":0,"d":"0.00"},{"v":1378000,"d":"1,378,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130212","    湿地保护",{"v":645629,"d":"645,629.00"},{"v":475629,"d":"475,629.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130213","    林业执法与监督",{"v":1768909,"d":"1,768,909.00"},{"v":1768909,"d":"1,768,909.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130216","    林业检疫检测",{"v":1929951,"d":"1,929,951.00"},{"v":229951,"d":"229,951.00"},{"v":1700000,"d":"1,700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130234","    林业防灾减灾",{"v":2585237,"d":"2,585,237.00"},{"v":154637,"d":"154,637.00"},{"v":2430600,"d":"2,430,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：林业局",{"$nulls":4},"单位：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",{"v":20784739.12,"d":"20,784,739.12"},"一、本年支出",{"v":20784739.12,"d":"20,784,739.12"},{"v":20784739.12,"d":"20,784,739.12"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":20784739.12,"d":"20,784,739.12"},"社会保障和就业支出",{"v":2324343.2,"d":"2,324,343.20"},{"v":2324343.2,"d":"2,324,343.20"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":1413549.16,"d":"1,413,549.16"},{"v":1413549.16,"d":"1,413,549.16"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"农林水支出",{"v":15876669,"d":"15,876,669.00"},{"v":15876669,"d":"15,876,669.00"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["收入总计",{"v":20784739.12,"d":"20,784,739.12"},"支出总计",{"v":20784739.12,"d":"20,784,739.12"},{"v":20784739.12,"d":"20,784,739.12"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：林业局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018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",{"v":20784739.12,"d":"20,784,739.12"},{"v":16526739.12,"d":"16,526,739.12"},{"v":4258000,"d":"4,258,000.00"}]
["208","社会保障和就业支出",{"v":2324343.2,"d":"2,324,343.20"},{"v":2324343.2,"d":"2,324,343.20"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":2132499.2,"d":"2,132,499.20"},{"v":2132499.2,"d":"2,132,499.20"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":2049114.2,"d":"2,049,114.20"},{"v":2049114.2,"d":"2,049,114.20"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":83385,"d":"83,385.00"},{"v":83385,"d":"83,385.00"},{"v":0,"d":"0.00"}]
["  07","  就业补助",{"v":14520,"d":"14,520.00"},{"v":14520,"d":"14,520.00"},{"v":0,"d":"0.00"}]
["    2080705","    公益性岗位补贴",{"v":14520,"d":"14,520.00"},{"v":14520,"d":"14,520.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":177324,"d":"177,324.00"},{"v":177324,"d":"177,324.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":177324,"d":"177,324.00"},{"v":177324,"d":"177,324.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":1413549.16,"d":"1,413,549.16"},{"v":1413549.16,"d":"1,413,549.16"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":1413549.16,"d":"1,413,549.16"},{"v":1413549.16,"d":"1,413,549.16"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":129600,"d":"129,600.00"},{"v":129600,"d":"129,600.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":722880,"d":"722,880.00"},{"v":722880,"d":"722,880.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":561069.16,"d":"561,069.16"},{"v":561069.16,"d":"561,069.16"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"v":15876669,"d":"15,876,669.00"},{"v":11618669,"d":"11,618,669.00"},{"v":4258000,"d":"4,258,000.00"}]
["  02","  林业",{"v":15876669,"d":"15,876,669.00"},{"v":11618669,"d":"11,618,669.00"},{"v":4258000,"d":"4,258,000.00"}]
["    2130201","    行政运行（林业）",{"v":2362888,"d":"2,362,888.00"},{"v":2312888,"d":"2,312,888.00"},{"v":50000,"d":"50,000.00"}]
["    2130204","    林业事业机构",{"v":1449353,"d":"1,449,353.00"},{"v":1449353,"d":"1,449,353.00"},{"v":0,"d":"0.00"}]
["    2130207","    森林资源管理",{"v":5236996,"d":"5,236,996.00"},{"v":5236996,"d":"5,236,996.00"},{"v":0,"d":"0.00"}]
["    2130209","    森林生态效益补偿",{"v":1378000,"d":"1,378,000.00"},{"v":0,"d":"0.00"},{"v":1378000,"d":"1,378,000.00"}]
["    2130212","    湿地保护",{"v":635935,"d":"635,935.00"},{"v":465935,"d":"465,935.00"},{"v":170000,"d":"170,000.00"}]
["    2130213","    林业执法与监督",{"v":1768909,"d":"1,768,909.00"},{"v":1768909,"d":"1,768,909.00"},{"v":0,"d":"0.00"}]
["    2130216","    林业检疫检测",{"v":1629951,"d":"1,629,951.00"},{"v":229951,"d":"229,951.00"},{"v":1400000,"d":"1,400,000.00"}]
["    2130234","    林业防灾减灾",{"v":1414637,"d":"1,414,637.00"},{"v":154637,"d":"154,637.00"},{"v":1260000,"d":"1,260,000.00"}]
["221","住房保障支出",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":68,"n_cols":5,"rows_kept":68,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：林业局",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2018年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":16526739.12,"d":"16,526,739.12"},{"v":15500321.12,"d":"15,500,321.12"},{"v":1026418,"d":"1,026,418.00"}]
["301","工资福利支出",{"v":15283277.12,"d":"15,283,277.12"},{"v":15283277.12,"d":"15,283,277.12"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":5928564,"d":"5,928,564.00"},{"v":5928564,"d":"5,928,564.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":5928564,"d":"5,928,564.00"},{"v":5928564,"d":"5,928,564.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":4144440,"d":"4,144,440.00"},{"v":4144440,"d":"4,144,440.00"},{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",{"v":16848,"d":"16,848.00"},{"v":16848,"d":"16,848.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":21600,"d":"21,600.00"},{"v":21600,"d":"21,600.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":36720,"d":"36,720.00"},{"v":36720,"d":"36,720.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":43200,"d":"43,200.00"},{"v":43200,"d":"43,200.00"},{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",{"v":271512,"d":"271,512.00"},{"v":271512,"d":"271,512.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":152568,"d":"152,568.00"},{"v":152568,"d":"152,568.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":195600,"d":"195,600.00"},{"v":195600,"d":"195,600.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":332520,"d":"332,520.00"},{"v":332520,"d":"332,520.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":391200,"d":"391,200.00"},{"v":391200,"d":"391,200.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":2361192,"d":"2,361,192.00"},{"v":2361192,"d":"2,361,192.00"},{"v":0,"d":"0.00"}]
["    3013010204","    乡镇工作补贴",{"v":321480,"d":"321,480.00"},{"v":321480,"d":"321,480.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":494047,"d":"494,047.00"},{"v":494047,"d":"494,047.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":494047,"d":"494,047.00"},{"v":494047,"d":"494,047.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":2049114.2,"d":"2,049,114.20"},{"v":2049114.2,"d":"2,049,114.20"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":2049114.2,"d":"2,049,114.20"},{"v":2049114.2,"d":"2,049,114.20"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":83385,"d":"83,385.00"},{"v":83385,"d":"83,385.00"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":83385,"d":"83,385.00"},{"v":83385,"d":"83,385.00"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":852480,"d":"852,480.00"},{"v":852480,"d":"852,480.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":852480,"d":"852,480.00"},{"v":852480,"d":"852,480.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":561069.16,"d":"561,069.16"},{"v":561069.16,"d":"561,069.16"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":561069.16,"d":"561,069.16"},{"v":561069.16,"d":"561,069.16"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":1026418,"d":"1,026,418.00"},{"v":0,"d":"0.00"},{"v":1026418,"d":"1,026,418.00"}]
["  01","  办公费",{"v":137000,"d":"137,000.00"},{"v":0,"d":"0.00"},{"v":137000,"d":"137,000.00"}]
["    30130201","    办公费",{"v":137000,"d":"137,000.00"},{"v":0,"d":"0.00"},{"v":137000,"d":"137,000.00"}]
["  02","  印刷费",{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"}]
["    30130202","    印刷费",{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"}]
["  05","  水费",{"v":10800,"d":"10,800.00"},{"v":0,"d":"0.00"},{"v":10800,"d":"10,800.00"}]
["    30130205","    水费",{"v":10800,"d":"10,800.00"},{"v":0,"d":"0.00"},{"v":10800,"d":"10,800.00"}]
["  06","  电费",{"v":25500,"d":"25,500.00"},{"v":0,"d":"0.00"},{"v":25500,"d":"25,500.00"}]
["    30130206","    电费",{"v":25500,"d":"25,500.00"},{"v":0,"d":"0.00"},{"v":25500,"d":"25,500.00"}]
["  11","  差旅费",{"v":125000,"d":"125,000.00"},{"v":0,"d":"0.00"},{"v":125000,"d":"125,000.00"}]
["    30130211","    差旅费",{"v":125000,"d":"125,000.00"},{"v":0,"d":"0.00"},{"v":125000,"d":"125,000.00"}]
["  16","  培训费",{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"}]
["    30130216","    培训费",{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"}]
["  17","  公务接待费",{"v":268200,"d":"268,200.00"},{"v":0,"d":"0.00"},{"v":268200,"d":"268,200.00"}]
["    30130217","    公务接待费",{"v":268200,"d":"268,200.00"},{"v":0,"d":"0.00"},{"v":268200,"d":"268,200.00"}]
["  27","  委托业务费",{"v":2892,"d":"2,892.00"},{"v":0,"d":"0.00"},{"v":2892,"d":"2,892.00"}]
["    30130227","    委托业务费",{"v":2892,"d":"2,892.00"},{"v":0,"d":"0.00"},{"v":2892,"d":"2,892.00"}]
["  28","  工会经费",{"v":47386,"d":"47,386.00"},{"v":0,"d":"0.00"},{"v":47386,"d":"47,386.00"}]
["    30130228","    工会经费",{"v":47386,"d":"47,386.00"},{"v":0,"d":"0.00"},{"v":47386,"d":"47,386.00"}]
["  29","  福利费",{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"}]
["    30130229","    福利费",{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"}]
["  31","  公务用车运行维护费",{"v":178000,"d":"178,000.00"},{"v":0,"d":"0.00"},{"v":178000,"d":"178,000.00"}]
["    30130231","    公务用车运行维护费",{"v":178000,"d":"178,000.00"},{"v":0,"d":"0.00"},{"v":178000,"d":"178,000.00"}]
["  39","  其他交通费用",{"v":154800,"d":"154,800.00"},{"v":0,"d":"0.00"},{"v":154800,"d":"154,800.00"}]
["    3013023901","    公务交通补贴",{"v":154800,"d":"154,800.00"},{"v":0,"d":"0.00"},{"v":154800,"d":"154,800.00"}]
["  99","  其他商品和服务支出",{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"}]
["    3013029999","    其他商品和服务支出",{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"}]
["303","对个人和家庭的补助",{"v":217044,"d":"217,044.00"},{"v":217044,"d":"217,044.00"},{"v":0,"d":"0.00"}]
["  03","  退职(役)费",{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
["    30130303","    退职(役)费",{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":177324,"d":"177,324.00"},{"v":177324,"d":"177,324.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":177324,"d":"177,324.00"},{"v":177324,"d":"177,324.00"},{"v":0,"d":"0.00"}]
["  99","  其他对个人和家庭补助支出",{"v":15720,"d":"15,720.00"},{"v":15720,"d":"15,720.00"},{"v":0,"d":"0.00"}]
["    30130399","    其他对个人和家庭补助支出",{"v":15720,"d":"15,720.00"},{"v":15720,"d":"15,720.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:林业局",{"$nulls":5},"单位：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,"合计",{"v":446200,"d":"446,200.00"},{"v":0,"d":"0.00"},{"v":268200,"d":"268,200.00"},{"v":178000,"d":"178,000.00"},{"v":0,"d":"0.00"}]
["10178","林业局",{"v":446200,"d":"446,200.00"},{"v":0,"d":"0.00"},{"v":268200,"d":"268,200.00"},{"v":178000,"d":"178,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","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":3},"单位：元"]
["支出功能分类科目",null,"2018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]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":26053521.12,"d":"26,053,521.12"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":2324343.2,"d":"2,324,343.20"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":1413549.16,"d":"1,413,549.16"},{"v":0,"d":"0.00"}]
["农林水支出",{"v":21145451,"d":"21,145,451.00"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["合计",{"v":20784739.12,"d":"20,784,739.12"},{"v":20784739.12,"d":"20,784,739.12"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":2324343.2,"d":"2,324,343.20"},{"v":2324343.2,"d":"2,324,343.20"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":1413549.16,"d":"1,413,549.16"},{"v":1413549.16,"d":"1,413,549.16"},{"v":0,"d":"0.00"}]
["农林水支出",{"v":15876669,"d":"15,876,669.00"},{"v":15876669,"d":"15,876,669.00"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":1170177.76,"d":"1,170,177.76"},{"v":1170177.76,"d":"1,170,177.76"},{"v":0,"d":"0.00"}]