{"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":74},"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：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"兴国县环境保护局"]
[]
[]
[]
["单位负责人签章：",{"$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":103,"n_cols":41,"rows_kept":103,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：兴国县环境保护局",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",{"v":1045.31,"d":"1,045.31"},"合计",{"v":1864.35,"d":"1,864.35"}]
["    一般公共预算拨款收入",{"v":1045.31,"d":"1,045.31"},"社会保障和就业支出",52.41]
["    专项收入",null,"医疗卫生支出",21.86]
["    政府性基金预算拨款收入",null,"节能环保支出",{"v":1763.96,"d":"1,763.96"}]
["    预算内投资收入",null,"住房保障支出",26.12]
["二、事业收入",819.04]
["三、事业单位经营收入"]
["四、其他收入"]
["五、附属单位上缴收入"]
["六、上级补助收入"]
[]
[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":1864.35,"d":"1,864.35"},"本年支出合计",{"v":1864.35,"d":"1,864.35"}]
["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",{"v":1864.35,"d":"1,864.35"},"支出总计",{"v":1864.35,"d":"1,864.35"}]
{"$rows_empty":25}
[{"$nulls":28},{"v":0,"d":"0.0000"}]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":27,"n_cols":15,"rows_kept":27,"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：兴国县环境保护局",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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",{"v":1864.35,"d":"1,864.35"},{"v":1045.31,"d":"1,045.31"},{"v":1045.31,"d":"1,045.31"},{"$nulls":3},819.04]
["211","节能环保支出",{"v":1763.96,"d":"1,763.96"},944.92,944.92,{"$nulls":3},819.04]
["  21101","环境保护管理事务",{"v":1145.66,"d":"1,145.66"},726.62,726.62,{"$nulls":3},419.04]
["2110101","    行政运行（环境保护管理事务）",{"v":1145.66,"d":"1,145.66"},726.62,726.62,{"$nulls":3},419.04]
["  21102","环境监测与监察",{"v":568.3,"d":"568.30"},{"v":218.3,"d":"218.30"},{"v":218.3,"d":"218.30"},{"$nulls":3},{"v":350,"d":"350.00"}]
["2110299","其他环境监测与监察支出",{"v":568.3,"d":"568.30"},{"v":218.3,"d":"218.30"},{"v":218.3,"d":"218.30"},{"$nulls":3},{"v":350,"d":"350.00"}]
["  21104","自然生态保护",{"v":50,"d":"50.00"},{"$nulls":5},{"v":50,"d":"50.00"}]
["2110402","农村环境保护",{"v":50,"d":"50.00"},{"$nulls":5},{"v":50,"d":"50.00"}]
["210","医疗卫生与计划生育支出",21.86,21.86,21.86]
["  21011","    行政事业单位医疗",21.86,21.86,21.86]
["2101101","行政单位医疗",12.67,12.67,12.67]
["2101103","公务员医疗补助",9.19,9.19,9.19]
["221","住房保障支出",26.12,26.12,26.12]
["  22102","住房改革支出",26.12,26.12,26.12]
["2210201","住房公积金",26.12,26.12,26.12]
["208","社会保障和就业支出",52.41,52.41,52.41]
["  20805","行政事业单位离退休",{"v":51.8,"d":"51.80"},{"v":51.8,"d":"51.80"},{"v":51.8,"d":"51.80"}]
["2080505","机关事业单位基本养老保险缴费支出",45.78,45.78,45.78]
["2080506","机关事业单位职业年金缴费支出",6.02,6.02,6.02]
["  20808","抚恤",0.61,0.61,0.61]
["2080801","死亡抚恤",0.61,0.61,0.61]

{"sheet":"部门支出总表","index":3,"n_rows":27,"n_cols":8,"rows_kept":27,"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：兴国县环境保护局",{"$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",{"v":1864.35,"d":"1,864.35"},{"v":1045.31,"d":"1,045.31"},819.04,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["211","节能环保支出",{"v":1763.96,"d":"1,763.96"},944.92,819.04,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  21101","环境保护管理事务",{"v":1145.66,"d":"1,145.66"},726.62,419.04,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2110101","    行政运行（环境保护管理事务）",{"v":1145.66,"d":"1,145.66"},726.62,419.04,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  21102","环境监测与监察",{"v":568.3,"d":"568.30"},{"v":218.3,"d":"218.30"},{"v":350,"d":"350.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2110299","其他环境监测与监察支出",{"v":568.3,"d":"568.30"},{"v":218.3,"d":"218.30"},{"v":350,"d":"350.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  21104","自然生态保护",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2110402","农村环境保护",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",21.86,21.86,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  21011","    行政事业单位医疗",21.86,21.86,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",12.67,12.67,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",9.19,9.19]
["221","住房保障支出",26.12,26.12]
["  22102","住房改革支出",26.12,26.12]
["2210201","住房公积金",26.12,26.12]
["208","社会保障和就业支出",52.41,52.41]
["  20805","行政事业单位离退休",{"v":51.8,"d":"51.80"},{"v":51.8,"d":"51.80"}]
["2080505","机关事业单位基本养老保险缴费支出",45.78,45.78]
["2080506","机关事业单位职业年金缴费支出",6.02,6.02]
["  20808","抚恤",0.61,0.61]
["2080801","死亡抚恤",0.61,0.61]

{"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：兴国县环境保护局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":1045.31,"d":"1,045.31"},"合计",{"v":1045.31,"d":"1,045.31"},{"v":1045.31,"d":"1,045.31"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":1045.31,"d":"1,045.31"},"社会保障和就业",52.41,52.41,{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生",21.86,21.86,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"节能环保",944.92,944.92,{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",26.12,26.12,{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",{"v":1045.31,"d":"1,045.31"},"支出总计",{"v":1045.31,"d":"1,045.31"},{"v":1045.31,"d":"1,045.31"},{"v":0,"d":"0.00"}]
{"$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":25,"n_cols":5,"rows_kept":25,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：兴国县环境保护局",{"$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",1045.31,1045.31]
["211","节能环保支出",944.92,944.92]
["  21101","环境保护管理事务",726.62,726.62]
["2110101","    行政运行（环境保护管理事务）",726.62,726.62]
["  21102","环境监测与监察",{"v":218.3,"d":"218.30"},{"v":218.3,"d":"218.30"}]
["2110299","其他环境监测与监察支出",{"v":218.3,"d":"218.30"},{"v":218.3,"d":"218.30"}]
["210","医疗卫生与计划生育支出",21.86,21.86]
["  21011","    行政事业单位医疗",21.86,21.86]
["2101101","行政单位医疗",12.67,12.67]
["2101103","公务员医疗补助",9.19,9.19]
["221","住房保障支出",26.12,26.12]
["  22102","住房改革支出",26.12,26.12]
["2210201","住房公积金",26.12,26.12]
["208","社会保障和就业支出",52.41,52.41]
["  20805","行政事业单位离退休",{"v":51.8,"d":"51.80"},{"v":51.8,"d":"51.80"}]
["2080505","机关事业单位基本养老保险缴费支出",45.78,45.78]
["2080506","机关事业单位职业年金缴费支出",6.02,6.02]
["  20808","抚恤",0.61,0.61]
["2080801","死亡抚恤",0.61,0.61]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":57,"n_cols":5,"rows_kept":57,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：兴国县环境保护局",{"$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"]
["**","**",1,2,3]
[null,"合计",1045.31,356.61,{"v":688.7,"d":"688.70"}]
["301","工资福利支出",{"v":356,"d":"356.00"},{"v":356,"d":"356.00"}]
["  01","  基本工资",135.18,135.18]
["    30130101","    基本工资",135.18,135.18]
["  02","  津贴补贴",82.48,82.48]
["    301301020105","    新增部分(行政)",82.48,82.48]
["  03","  奖金",11.26,11.26]
["    30130103","    奖金",11.26,11.26]
["  08","  机关事业单位基本养老保险缴费",45.78,45.78]
["    30130108","    机关事业单位基本养老保险缴费",45.78,45.78]
["  09","  职业年金缴费",6.02,6.02]
["    30130109","    职业年金缴费",6.02,6.02]
["  10","  职工基本医疗保险缴费",12.67,12.67]
["    30130110","    职工基本医疗保险缴费",12.67,12.67]
["  11","  公务员医疗补助缴费",9.19,9.19]
["    30130111","    公务员医疗补助缴费",9.19,9.19]
["  13","  住房公积金",26.12,26.12]
["    30130113","    住房公积金",26.12,26.12]
["  99","  其他工资福利支出",{"v":27.3,"d":"27.30"},{"v":27.3,"d":"27.30"}]
["    3013019903","    聘用人员工资",{"v":27.3,"d":"27.30"},{"v":27.3,"d":"27.30"}]
["302","商品和服务支出",261.57,null,261.57]
["  01","  办公费",2.02,null,2.02]
["    30130201","    办公费",2.02,null,2.02]
["  02","  印刷费",2.43,null,2.43]
["    30130202","    印刷费",2.43,null,2.43]
["  05","  水费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["    30130205","    水费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  06","  电费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["    30130206","    电费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["  13","  维修(护)费",85.62,null,85.62]
["    30130213","    维修(护)费",85.62,null,85.62]
["  17","  公务接待费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["    30130217","    公务接待费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["  27","  委托业务费",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["    30130227","    委托业务费",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["  28","  工会经费",{"v":4.1,"d":"4.10"},null,{"v":4.1,"d":"4.10"}]
["    30130228","    工会经费",{"v":4.1,"d":"4.10"},null,{"v":4.1,"d":"4.10"}]
["  29","  福利费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["    30130229","    福利费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  31","  公务用车运行维护费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["    30130231","    公务用车运行维护费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["  39","  其他交通费用",{"v":7.5,"d":"7.50"},null,{"v":7.5,"d":"7.50"}]
["    3013023901","    公务交通补贴",{"v":7.5,"d":"7.50"},null,{"v":7.5,"d":"7.50"}]
["  99","  其他商品和服务支出",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["    3013029999","    其他商品和服务支出",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["303","对个人和家庭的补助",0.61,0.61]
["  05","  生活补助",0.61,0.61]
["    3013030501","    遗嘱补助",0.61,0.61]
["310","资本性支出",427.13,null,427.13]
["  99","  其他资本性支出",427.13,null,427.13]
["    30131099","    其他资本性支出",427.13,null,427.13]

{"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:兴国县环境保护局",{"$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 "}]
["10170","兴国县环保局",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"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":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]