{"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":81},"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"]}
[{"$nulls":20},{"v":91975201.14,"d":"91,975,201"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"水利局"]
[]
[]
[]
["单位负责人签章：",{"$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：水利局",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":14066366.19,"d":"14,066,366.19"},"合计",{"v":15960617.19,"d":"15,960,617.19"}]
["    一般公共预算拨款收入",{"v":14066366.19,"d":"14,066,366.19"},"社会保障和就业支出",{"v":1605869.87,"d":"1,605,869.87"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":907840.64,"d":"907,840.64"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"农林水支出",{"v":12539591,"d":"12,539,591.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":907315.68,"d":"907,315.68"}]
["二、事业收入",{"v":1894251,"d":"1,894,251.00"},{"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":0,"d":"0.00"},{"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":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"}]
[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":15960617.19,"d":"15,960,617.19"},"本年支出合计",{"v":15960617.19,"d":"15,960,617.19"}]
["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":15960617.19,"d":"15,960,617.19"},"支出总计",{"v":15960617.19,"d":"15,960,617.19"}]

{"sheet":"部门收入总表","index":2,"n_rows":17,"n_cols":15,"rows_kept":17,"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：水利局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$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":15960617.19,"d":"15,960,617.19"},{"v":14066366.19,"d":"14,066,366.19"},{"v":14066366.19,"d":"14,066,366.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1894251,"d":"1,894,251.00"},{"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"}]
["10180","水利局",{"v":15960617.19,"d":"15,960,617.19"},{"v":14066366.19,"d":"14,066,366.19"},{"v":14066366.19,"d":"14,066,366.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1894251,"d":"1,894,251.00"},{"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"}]
["  1018001","  县水利局机关",{"v":4621333.78,"d":"4,621,333.78"},{"v":4501333.78,"d":"4,501,333.78"},{"v":4501333.78,"d":"4,501,333.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"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"}]
["  1018002","  防汛办公室",{"v":679131.82,"d":"679,131.82"},{"v":679131.82,"d":"679,131.82"},{"v":679131.82,"d":"679,131.82"},{"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"}]
["  1018003","  水利工程管理站（一江两岸拦河坝管理站）",{"v":670278.63,"d":"670,278.63"},{"v":670278.63,"d":"670,278.63"},{"v":670278.63,"d":"670,278.63"},{"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"}]
["  1018004","  水技站",{"v":659278.81,"d":"659,278.81"},{"v":659278.81,"d":"659,278.81"},{"v":659278.81,"d":"659,278.81"},{"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"}]
["  1018005","  机电排灌站∕乌猪坡工程管理站",{"v":451337.24,"d":"451,337.24"},{"v":451337.24,"d":"451,337.24"},{"v":451337.24,"d":"451,337.24"},{"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"}]
["  1018006","  水电设计室",{"v":1189861.8,"d":"1,189,861.80"},{"v":1189861.8,"d":"1,189,861.80"},{"v":1189861.8,"d":"1,189,861.80"},{"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"}]
["  1018007","  河道管理站",{"v":188392.97,"d":"188,392.97"},{"v":188392.97,"d":"188,392.97"},{"v":188392.97,"d":"188,392.97"},{"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"}]
["  1018008","  长冈水库工程管理局",{"v":3672731,"d":"3,672,731.00"},{"v":1898480,"d":"1,898,480.00"},{"v":1898480,"d":"1,898,480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1774251,"d":"1,774,251.00"},{"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"}]
["  1018009","  乡镇上划水利岗",{"v":3828271.14,"d":"3,828,271.14"},{"v":3828271.14,"d":"3,828,271.14"},{"v":3828271.14,"d":"3,828,271.14"},{"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"}]

{"sheet":"部门支出总表","index":3,"n_rows":26,"n_cols":8,"rows_kept":26,"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：水利局",{"$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":15960617.19,"d":"15,960,617.19"},{"v":15163617.19,"d":"15,163,617.19"},{"v":797000,"d":"797,000.00"},{"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":1605869.87,"d":"1,605,869.87"},{"v":1605869.87,"d":"1,605,869.87"},{"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":1536833.87,"d":"1,536,833.87"},{"v":1536833.87,"d":"1,536,833.87"},{"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":1431590.39,"d":"1,431,590.39"},{"v":1431590.39,"d":"1,431,590.39"},{"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":105243.48,"d":"105,243.48"},{"v":105243.48,"d":"105,243.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":69036,"d":"69,036.00"},{"v":69036,"d":"69,036.00"},{"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":69036,"d":"69,036.00"},{"v":69036,"d":"69,036.00"},{"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":907840.64,"d":"907,840.64"},{"v":907840.64,"d":"907,840.64"},{"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":907840.64,"d":"907,840.64"},{"v":907840.64,"d":"907,840.64"},{"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":443520,"d":"443,520.00"},{"v":443520,"d":"443,520.00"},{"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":66660,"d":"66,660.00"},{"v":66660,"d":"66,660.00"},{"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":397660.64,"d":"397,660.64"},{"v":397660.64,"d":"397,660.64"},{"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":12539591,"d":"12,539,591.00"},{"v":11742591,"d":"11,742,591.00"},{"v":797000,"d":"797,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  03","  水利",{"v":12539591,"d":"12,539,591.00"},{"v":11742591,"d":"11,742,591.00"},{"v":797000,"d":"797,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130301","    行政运行（水利）",{"v":8854916,"d":"8,854,916.00"},{"v":8854916,"d":"8,854,916.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130306","    水利工程运行与维护",{"v":3534675,"d":"3,534,675.00"},{"v":2887675,"d":"2,887,675.00"},{"v":647000,"d":"647,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130399","    其他水利支出",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":907315.68,"d":"907,315.68"},{"v":907315.68,"d":"907,315.68"},{"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":907315.68,"d":"907,315.68"},{"v":907315.68,"d":"907,315.68"},{"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":907315.68,"d":"907,315.68"},{"v":907315.68,"d":"907,315.68"},{"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：水利局",{"$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":14066366.19,"d":"14,066,366.19"},"一、本年支出",{"v":14066366.19,"d":"14,066,366.19"},{"v":14066366.19,"d":"14,066,366.19"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":14066366.19,"d":"14,066,366.19"},"社会保障和就业支出",{"v":1605869.87,"d":"1,605,869.87"},{"v":1605869.87,"d":"1,605,869.87"},{"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":875740.64,"d":"875,740.64"},{"v":875740.64,"d":"875,740.64"},{"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":10737920,"d":"10,737,920.00"},{"v":10737920,"d":"10,737,920.00"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":846835.68,"d":"846,835.68"},{"v":846835.68,"d":"846,835.68"},{"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":14066366.19,"d":"14,066,366.19"},"支出总计",{"v":14066366.19,"d":"14,066,366.19"},{"v":14066366.19,"d":"14,066,366.19"},{"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":26,"n_cols":5,"rows_kept":26,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：水利局",{"$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":14066366.19,"d":"14,066,366.19"},{"v":13269366.19,"d":"13,269,366.19"},{"v":797000,"d":"797,000.00"}]
["208","社会保障和就业支出",{"v":1605869.87,"d":"1,605,869.87"},{"v":1605869.87,"d":"1,605,869.87"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":1536833.87,"d":"1,536,833.87"},{"v":1536833.87,"d":"1,536,833.87"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":1431590.39,"d":"1,431,590.39"},{"v":1431590.39,"d":"1,431,590.39"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":105243.48,"d":"105,243.48"},{"v":105243.48,"d":"105,243.48"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":69036,"d":"69,036.00"},{"v":69036,"d":"69,036.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":69036,"d":"69,036.00"},{"v":69036,"d":"69,036.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":875740.64,"d":"875,740.64"},{"v":875740.64,"d":"875,740.64"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":875740.64,"d":"875,740.64"},{"v":875740.64,"d":"875,740.64"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":443520,"d":"443,520.00"},{"v":443520,"d":"443,520.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":34560,"d":"34,560.00"},{"v":34560,"d":"34,560.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":397660.64,"d":"397,660.64"},{"v":397660.64,"d":"397,660.64"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"v":10737920,"d":"10,737,920.00"},{"v":9940920,"d":"9,940,920.00"},{"v":797000,"d":"797,000.00"}]
["  03","  水利",{"v":10737920,"d":"10,737,920.00"},{"v":9940920,"d":"9,940,920.00"},{"v":797000,"d":"797,000.00"}]
["    2130301","    行政运行（水利）",{"v":8734916,"d":"8,734,916.00"},{"v":8734916,"d":"8,734,916.00"},{"v":0,"d":"0.00"}]
["    2130306","    水利工程运行与维护",{"v":1853004,"d":"1,853,004.00"},{"v":1206004,"d":"1,206,004.00"},{"v":647000,"d":"647,000.00"}]
["    2130399","    其他水利支出",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["221","住房保障支出",{"v":846835.68,"d":"846,835.68"},{"v":846835.68,"d":"846,835.68"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":846835.68,"d":"846,835.68"},{"v":846835.68,"d":"846,835.68"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":846835.68,"d":"846,835.68"},{"v":846835.68,"d":"846,835.68"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":89,"n_cols":5,"rows_kept":89,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：水利局",{"$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":13269366.19,"d":"13,269,366.19"},{"v":11961006.19,"d":"11,961,006.19"},{"v":1308360,"d":"1,308,360.00"}]
["301","工资福利支出",{"v":11891970.19,"d":"11,891,970.19"},{"v":11891970.19,"d":"11,891,970.19"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":4499760,"d":"4,499,760.00"},{"v":4499760,"d":"4,499,760.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":4499760,"d":"4,499,760.00"},{"v":4499760,"d":"4,499,760.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":2801480,"d":"2,801,480.00"},{"v":2801480,"d":"2,801,480.00"},{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",{"v":19656,"d":"19,656.00"},{"v":19656,"d":"19,656.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":25200,"d":"25,200.00"},{"v":25200,"d":"25,200.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":42840,"d":"42,840.00"},{"v":42840,"d":"42,840.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":50400,"d":"50,400.00"},{"v":50400,"d":"50,400.00"},{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",{"v":290424,"d":"290,424.00"},{"v":290424,"d":"290,424.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":99216,"d":"99,216.00"},{"v":99216,"d":"99,216.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":127200,"d":"127,200.00"},{"v":127200,"d":"127,200.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":216240,"d":"216,240.00"},{"v":216240,"d":"216,240.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":254400,"d":"254,400.00"},{"v":254400,"d":"254,400.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":1295484,"d":"1,295,484.00"},{"v":1295484,"d":"1,295,484.00"},{"v":0,"d":"0.00"}]
["    301301020299","    其他津补贴(事业)",{"v":136140,"d":"136,140.00"},{"v":136140,"d":"136,140.00"},{"v":0,"d":"0.00"}]
["    3013010203","    特殊岗位津贴",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["    3013010204","    乡镇工作补贴",{"v":194280,"d":"194,280.00"},{"v":194280,"d":"194,280.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":374980,"d":"374,980.00"},{"v":374980,"d":"374,980.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":374980,"d":"374,980.00"},{"v":374980,"d":"374,980.00"},{"v":0,"d":"0.00"}]
["  06","  伙食补助费",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["    30130106","    伙食补助费",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":1431590.39,"d":"1,431,590.39"},{"v":1431590.39,"d":"1,431,590.39"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":1431590.39,"d":"1,431,590.39"},{"v":1431590.39,"d":"1,431,590.39"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":105243.48,"d":"105,243.48"},{"v":105243.48,"d":"105,243.48"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":105243.48,"d":"105,243.48"},{"v":105243.48,"d":"105,243.48"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":478080,"d":"478,080.00"},{"v":478080,"d":"478,080.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":478080,"d":"478,080.00"},{"v":478080,"d":"478,080.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":397660.64,"d":"397,660.64"},{"v":397660.64,"d":"397,660.64"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":397660.64,"d":"397,660.64"},{"v":397660.64,"d":"397,660.64"},{"v":0,"d":"0.00"}]
["  12","  其他社会保障缴费",{"v":46000,"d":"46,000.00"},{"v":46000,"d":"46,000.00"},{"v":0,"d":"0.00"}]
["    3013011204","    工伤保险",{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"}]
["    3013011299","    其他保险",{"v":33000,"d":"33,000.00"},{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":846835.68,"d":"846,835.68"},{"v":846835.68,"d":"846,835.68"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":846835.68,"d":"846,835.68"},{"v":846835.68,"d":"846,835.68"},{"v":0,"d":"0.00"}]
["  14","  医疗费",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"}]
["    30130114","    医疗费",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"}]
["  99","  其他工资福利支出",{"v":750340,"d":"750,340.00"},{"v":750340,"d":"750,340.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":704000,"d":"704,000.00"},{"v":704000,"d":"704,000.00"},{"v":0,"d":"0.00"}]
["    3013019905","    其他工资福利支出",{"v":46340,"d":"46,340.00"},{"v":46340,"d":"46,340.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":1001860,"d":"1,001,860.00"},{"v":0,"d":"0.00"},{"v":1001860,"d":"1,001,860.00"}]
["  01","  办公费",{"v":123000,"d":"123,000.00"},{"v":0,"d":"0.00"},{"v":123000,"d":"123,000.00"}]
["    30130201","    办公费",{"v":123000,"d":"123,000.00"},{"v":0,"d":"0.00"},{"v":123000,"d":"123,000.00"}]
["  02","  印刷费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["    30130202","    印刷费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  05","  水费",{"v":11760,"d":"11,760.00"},{"v":0,"d":"0.00"},{"v":11760,"d":"11,760.00"}]
["    30130205","    水费",{"v":11760,"d":"11,760.00"},{"v":0,"d":"0.00"},{"v":11760,"d":"11,760.00"}]
["  06","  电费",{"v":54000,"d":"54,000.00"},{"v":0,"d":"0.00"},{"v":54000,"d":"54,000.00"}]
["    30130206","    电费",{"v":54000,"d":"54,000.00"},{"v":0,"d":"0.00"},{"v":54000,"d":"54,000.00"}]
["  07","  邮电费",{"v":26400,"d":"26,400.00"},{"v":0,"d":"0.00"},{"v":26400,"d":"26,400.00"}]
["    30130207","    邮电费",{"v":26400,"d":"26,400.00"},{"v":0,"d":"0.00"},{"v":26400,"d":"26,400.00"}]
["  08","  取暖费",{"v":10560,"d":"10,560.00"},{"v":0,"d":"0.00"},{"v":10560,"d":"10,560.00"}]
["    30130208","    取暖费",{"v":10560,"d":"10,560.00"},{"v":0,"d":"0.00"},{"v":10560,"d":"10,560.00"}]
["  09","  物业管理费",{"v":54000,"d":"54,000.00"},{"v":0,"d":"0.00"},{"v":54000,"d":"54,000.00"}]
["    30130209","    物业管理费",{"v":54000,"d":"54,000.00"},{"v":0,"d":"0.00"},{"v":54000,"d":"54,000.00"}]
["  11","  差旅费",{"v":44700,"d":"44,700.00"},{"v":0,"d":"0.00"},{"v":44700,"d":"44,700.00"}]
["    30130211","    差旅费",{"v":44700,"d":"44,700.00"},{"v":0,"d":"0.00"},{"v":44700,"d":"44,700.00"}]
["  13","  维修(护)费",{"v":34600,"d":"34,600.00"},{"v":0,"d":"0.00"},{"v":34600,"d":"34,600.00"}]
["    30130213","    维修(护)费",{"v":34600,"d":"34,600.00"},{"v":0,"d":"0.00"},{"v":34600,"d":"34,600.00"}]
["  14","  租赁费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30130214","    租赁费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["  15","  会议费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30130215","    会议费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["  16","  培训费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["    30130216","    培训费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  17","  公务接待费",{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"}]
["    30130217","    公务接待费",{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"}]
["  26","  劳务费",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["    30130226","    劳务费",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["  28","  工会经费",{"v":113000,"d":"113,000.00"},{"v":0,"d":"0.00"},{"v":113000,"d":"113,000.00"}]
["    30130228","    工会经费",{"v":113000,"d":"113,000.00"},{"v":0,"d":"0.00"},{"v":113000,"d":"113,000.00"}]
["  29","  福利费",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
["    30130229","    福利费",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
["  39","  其他交通费用",{"v":139200,"d":"139,200.00"},{"v":0,"d":"0.00"},{"v":139200,"d":"139,200.00"}]
["    3013023901","    公务交通补贴",{"v":139200,"d":"139,200.00"},{"v":0,"d":"0.00"},{"v":139200,"d":"139,200.00"}]
["  99","  其他商品和服务支出",{"v":45640,"d":"45,640.00"},{"v":0,"d":"0.00"},{"v":45640,"d":"45,640.00"}]
["    3013029999","    其他商品和服务支出",{"v":45640,"d":"45,640.00"},{"v":0,"d":"0.00"},{"v":45640,"d":"45,640.00"}]
["303","对个人和家庭的补助",{"v":69036,"d":"69,036.00"},{"v":69036,"d":"69,036.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":69036,"d":"69,036.00"},{"v":69036,"d":"69,036.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":69036,"d":"69,036.00"},{"v":69036,"d":"69,036.00"},{"v":0,"d":"0.00"}]
["310","资本性支出",{"v":306500,"d":"306,500.00"},{"v":0,"d":"0.00"},{"v":306500,"d":"306,500.00"}]
["  02","  办公设备购置",{"v":306500,"d":"306,500.00"},{"v":0,"d":"0.00"},{"v":306500,"d":"306,500.00"}]
["    30131002","    办公设备购置",{"v":306500,"d":"306,500.00"},{"v":0,"d":"0.00"},{"v":306500,"d":"306,500.00"}]

{"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:水利局",{"$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":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10180","水利局",{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"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":15960617.19,"d":"15,960,617.19"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":1605869.87,"d":"1,605,869.87"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":907840.64,"d":"907,840.64"},{"v":0,"d":"0.00"}]
["农林水支出",{"v":12539591,"d":"12,539,591.00"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":907315.68,"d":"907,315.68"},{"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":14066366.19,"d":"14,066,366.19"},{"v":14066366.19,"d":"14,066,366.19"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":1605869.87,"d":"1,605,869.87"},{"v":1605869.87,"d":"1,605,869.87"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":875740.64,"d":"875,740.64"},{"v":875740.64,"d":"875,740.64"},{"v":0,"d":"0.00"}]
["农林水支出",{"v":10737920,"d":"10,737,920.00"},{"v":10737920,"d":"10,737,920.00"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":846835.68,"d":"846,835.68"},{"v":846835.68,"d":"846,835.68"},{"v":0,"d":"0.00"}]