{"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,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":475414575.9,"d":"475,414,576"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"民政局"]
[]
[]
[]
["单位负责人签章：",{"$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：民政局",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":71571310.25,"d":"71,571,310.25"},"合计",{"v":83292988.85,"d":"83,292,988.85"}]
["    一般公共预算拨款收入",{"v":71571310.25,"d":"71,571,310.25"},"社会保障和就业支出",{"v":81532114.13,"d":"81,532,114.13"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":1188208.2,"d":"1,188,208.20"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":572666.52,"d":"572,666.52"}]
["    预算内投资收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、事业收入",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":1016178.6,"d":"1,016,178.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":895500,"d":"895,500.00"},{"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":9800000,"d":"9,800,000.00"},{"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":83292988.85,"d":"83,292,988.85"},"本年支出合计",{"v":83292988.85,"d":"83,292,988.85"}]
["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":83292988.85,"d":"83,292,988.85"},"支出总计",{"v":83292988.85,"d":"83,292,988.85"}]

{"sheet":"部门收入总表","index":2,"n_rows":13,"n_cols":15,"rows_kept":13,"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：民政局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$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":83292988.85,"d":"83,292,988.85"},{"v":71571310.25,"d":"71,571,310.25"},{"v":71571310.25,"d":"71,571,310.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":1016178.6,"d":"1,016,178.60"},{"v":895500,"d":"895,500.00"},{"v":0,"d":"0.00"},{"v":9800000,"d":"9,800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10166","民政局",{"v":83292988.85,"d":"83,292,988.85"},{"v":71571310.25,"d":"71,571,310.25"},{"v":71571310.25,"d":"71,571,310.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":1016178.6,"d":"1,016,178.60"},{"v":895500,"d":"895,500.00"},{"v":0,"d":"0.00"},{"v":9800000,"d":"9,800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1016601","  县民政局机关",{"v":61761691.5,"d":"61,761,691.50"},{"v":55561691.5,"d":"55,561,691.50"},{"v":55561691.5,"d":"55,561,691.50"},{"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"},{"v":0,"d":"0.00"},{"v":6200000,"d":"6,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1016606","  烈士陵园（烈士纪念馆）",{"v":2843642.56,"d":"2,843,642.56"},{"v":868142.56,"d":"868,142.56"},{"v":868142.56,"d":"868,142.56"},{"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":275500,"d":"275,500.00"},{"v":0,"d":"0.00"},{"v":1700000,"d":"1,700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1016607","  县光荣敬老院",{"v":828628.3,"d":"828,628.30"},{"v":318628.3,"d":"318,628.30"},{"v":318628.3,"d":"318,628.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1016608","  精神病福利院",{"v":2015259.43,"d":"2,015,259.43"},{"v":999080.83,"d":"999,080.83"},{"v":999080.83,"d":"999,080.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1016178.6,"d":"1,016,178.60"},{"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"}]
["  1016610","  老龄办",{"v":15843767.06,"d":"15,843,767.06"},{"v":13823767.06,"d":"13,823,767.06"},{"v":13823767.06,"d":"13,823,767.06"},{"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":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":1900000,"d":"1,900,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":50,"n_cols":8,"rows_kept":50,"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：民政局",{"$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":83292988.85,"d":"83,292,988.85"},{"v":16406488.85,"d":"16,406,488.85"},{"v":66886500,"d":"66,886,500.00"},{"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":81532114.13,"d":"81,532,114.13"},{"v":14645614.13,"d":"14,645,614.13"},{"v":66886500,"d":"66,886,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  民政管理事务",{"v":10317356,"d":"10,317,356.00"},{"v":8611356,"d":"8,611,356.00"},{"v":1706000,"d":"1,706,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080201","    行政运行（民政管理事务）",{"v":7713231,"d":"7,713,231.00"},{"v":7713231,"d":"7,713,231.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080205","    老龄事务",{"v":680863,"d":"680,863.00"},{"v":519863,"d":"519,863.00"},{"v":161000,"d":"161,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080299","    其他民政管理事务支出",{"v":1773262,"d":"1,773,262.00"},{"v":228262,"d":"228,262.00"},{"v":1545000,"d":"1,545,000.00"},{"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":1128226.13,"d":"1,128,226.13"},{"v":1128226.13,"d":"1,128,226.13"},{"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":1007608.64,"d":"1,007,608.64"},{"v":1007608.64,"d":"1,007,608.64"},{"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":120617.49,"d":"120,617.49"},{"v":120617.49,"d":"120,617.49"},{"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":2600000,"d":"2,600,000.00"},{"v":2600000,"d":"2,600,000.00"},{"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":2600000,"d":"2,600,000.00"},{"v":2600000,"d":"2,600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":4294572,"d":"4,294,572.00"},{"v":1154572,"d":"1,154,572.00"},{"v":3140000,"d":"3,140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":136848,"d":"136,848.00"},{"v":136848,"d":"136,848.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080804","    优抚事业单位支出",{"v":2617724,"d":"2,617,724.00"},{"v":1017724,"d":"1,017,724.00"},{"v":1600000,"d":"1,600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080805","    义务兵优待",{"v":1540000,"d":"1,540,000.00"},{"v":0,"d":"0.00"},{"v":1540000,"d":"1,540,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  10","  社会福利",{"v":17751460,"d":"17,751,460.00"},{"v":1151460,"d":"1,151,460.00"},{"v":16600000,"d":"16,600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2081001","    儿童福利",{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2081002","    老年福利",{"v":15000000,"d":"15,000,000.00"},{"v":0,"d":"0.00"},{"v":15000000,"d":"15,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2081004","    殡葬",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2081005","    社会福利事业单位",{"v":1151460,"d":"1,151,460.00"},{"v":1151460,"d":"1,151,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  残疾人事业",{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2081107","    残疾人生活和护理补贴",{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  15","  自然灾害生活救助",{"v":2280000,"d":"2,280,000.00"},{"v":0,"d":"0.00"},{"v":2280000,"d":"2,280,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2081502","    地方自然灾害生活补助",{"v":2280000,"d":"2,280,000.00"},{"v":0,"d":"0.00"},{"v":2280000,"d":"2,280,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  19","  最低生活保障",{"v":31487500,"d":"31,487,500.00"},{"v":0,"d":"0.00"},{"v":31487500,"d":"31,487,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2081901","    城市最低生活保障金支出",{"v":5037500,"d":"5,037,500.00"},{"v":0,"d":"0.00"},{"v":5037500,"d":"5,037,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2081902","    农村最低生活保障金支出",{"v":26450000,"d":"26,450,000.00"},{"v":0,"d":"0.00"},{"v":26450000,"d":"26,450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  20","  临时救助",{"v":880000,"d":"880,000.00"},{"v":0,"d":"0.00"},{"v":880000,"d":"880,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082001","    临时救助支出",{"v":850000,"d":"850,000.00"},{"v":0,"d":"0.00"},{"v":850000,"d":"850,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082002","    流浪乞讨人员救助支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  21","  特困人员救助供养",{"v":3113000,"d":"3,113,000.00"},{"v":0,"d":"0.00"},{"v":3113000,"d":"3,113,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082102","    农村特困人员救助供养支出",{"v":3113000,"d":"3,113,000.00"},{"v":0,"d":"0.00"},{"v":3113000,"d":"3,113,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  99","  其他社会保障和就业支出",{"v":1680000,"d":"1,680,000.00"},{"v":0,"d":"0.00"},{"v":1680000,"d":"1,680,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2089901","    其他社会保障和就业支出",{"v":1680000,"d":"1,680,000.00"},{"v":0,"d":"0.00"},{"v":1680000,"d":"1,680,000.00"},{"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":1188208.2,"d":"1,188,208.20"},{"v":1188208.2,"d":"1,188,208.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  公立医院",{"v":566178.6,"d":"566,178.60"},{"v":566178.6,"d":"566,178.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2100205","    精神病医院",{"v":566178.6,"d":"566,178.60"},{"v":566178.6,"d":"566,178.60"},{"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":622029.6,"d":"622,029.60"},{"v":622029.6,"d":"622,029.60"},{"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":230400,"d":"230,400.00"},{"v":230400,"d":"230,400.00"},{"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":126720,"d":"126,720.00"},{"v":126720,"d":"126,720.00"},{"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":264909.6,"d":"264,909.60"},{"v":264909.6,"d":"264,909.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":572666.52,"d":"572,666.52"},{"v":572666.52,"d":"572,666.52"},{"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":572666.52,"d":"572,666.52"},{"v":572666.52,"d":"572,666.52"},{"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":572666.52,"d":"572,666.52"},{"v":572666.52,"d":"572,666.52"},{"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：民政局",{"$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":71571310.25,"d":"71,571,310.25"},"一、本年支出",{"v":71571310.25,"d":"71,571,310.25"},{"v":71571310.25,"d":"71,571,310.25"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":71571310.25,"d":"71,571,310.25"},"社会保障和就业支出",{"v":70376614.13,"d":"70,376,614.13"},{"v":70376614.13,"d":"70,376,614.13"},{"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":622029.6,"d":"622,029.60"},{"v":622029.6,"d":"622,029.60"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":572666.52,"d":"572,666.52"},{"v":572666.52,"d":"572,666.52"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"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"}]
[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":71571310.25,"d":"71,571,310.25"},"支出总计",{"v":71571310.25,"d":"71,571,310.25"},{"v":71571310.25,"d":"71,571,310.25"},{"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":48,"n_cols":5,"rows_kept":48,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：民政局",{"$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":71571310.25,"d":"71,571,310.25"},{"v":13184810.25,"d":"13,184,810.25"},{"v":58386500,"d":"58,386,500.00"}]
["208","社会保障和就业支出",{"v":70376614.13,"d":"70,376,614.13"},{"v":11990114.13,"d":"11,990,114.13"},{"v":58386500,"d":"58,386,500.00"}]
["  02","  民政管理事务",{"v":7987356,"d":"7,987,356.00"},{"v":6781356,"d":"6,781,356.00"},{"v":1206000,"d":"1,206,000.00"}]
["    2080201","    行政运行（民政管理事务）",{"v":6163231,"d":"6,163,231.00"},{"v":6163231,"d":"6,163,231.00"},{"v":0,"d":"0.00"}]
["    2080205","    老龄事务",{"v":560863,"d":"560,863.00"},{"v":399863,"d":"399,863.00"},{"v":161000,"d":"161,000.00"}]
["    2080299","    其他民政管理事务支出",{"v":1263262,"d":"1,263,262.00"},{"v":218262,"d":"218,262.00"},{"v":1045000,"d":"1,045,000.00"}]
["  05","  行政事业单位离退休",{"v":1128226.13,"d":"1,128,226.13"},{"v":1128226.13,"d":"1,128,226.13"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":1007608.64,"d":"1,007,608.64"},{"v":1007608.64,"d":"1,007,608.64"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":120617.49,"d":"120,617.49"},{"v":120617.49,"d":"120,617.49"},{"v":0,"d":"0.00"}]
["  07","  就业补助",{"v":2600000,"d":"2,600,000.00"},{"v":2600000,"d":"2,600,000.00"},{"v":0,"d":"0.00"}]
["    2080705","    公益性岗位补贴",{"v":2600000,"d":"2,600,000.00"},{"v":2600000,"d":"2,600,000.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":2319072,"d":"2,319,072.00"},{"v":779072,"d":"779,072.00"},{"v":1540000,"d":"1,540,000.00"}]
["    2080801","    死亡抚恤",{"v":136848,"d":"136,848.00"},{"v":136848,"d":"136,848.00"},{"v":0,"d":"0.00"}]
["    2080804","    优抚事业单位支出",{"v":642224,"d":"642,224.00"},{"v":642224,"d":"642,224.00"},{"v":0,"d":"0.00"}]
["    2080805","    义务兵优待",{"v":1540000,"d":"1,540,000.00"},{"v":0,"d":"0.00"},{"v":1540000,"d":"1,540,000.00"}]
["  10","  社会福利",{"v":15401460,"d":"15,401,460.00"},{"v":701460,"d":"701,460.00"},{"v":14700000,"d":"14,700,000.00"}]
["    2081001","    儿童福利",{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"}]
["    2081002","    老年福利",{"v":13100000,"d":"13,100,000.00"},{"v":0,"d":"0.00"},{"v":13100000,"d":"13,100,000.00"}]
["    2081004","    殡葬",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["    2081005","    社会福利事业单位",{"v":701460,"d":"701,460.00"},{"v":701460,"d":"701,460.00"},{"v":0,"d":"0.00"}]
["  11","  残疾人事业",{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"},{"v":1500000,"d":"1,500,000.00"}]
["    2081107","    残疾人生活和护理补贴",{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"},{"v":1500000,"d":"1,500,000.00"}]
["  15","  自然灾害生活救助",{"v":2280000,"d":"2,280,000.00"},{"v":0,"d":"0.00"},{"v":2280000,"d":"2,280,000.00"}]
["    2081502","    地方自然灾害生活补助",{"v":2280000,"d":"2,280,000.00"},{"v":0,"d":"0.00"},{"v":2280000,"d":"2,280,000.00"}]
["  19","  最低生活保障",{"v":31487500,"d":"31,487,500.00"},{"v":0,"d":"0.00"},{"v":31487500,"d":"31,487,500.00"}]
["    2081901","    城市最低生活保障金支出",{"v":5037500,"d":"5,037,500.00"},{"v":0,"d":"0.00"},{"v":5037500,"d":"5,037,500.00"}]
["    2081902","    农村最低生活保障金支出",{"v":26450000,"d":"26,450,000.00"},{"v":0,"d":"0.00"},{"v":26450000,"d":"26,450,000.00"}]
["  20","  临时救助",{"v":880000,"d":"880,000.00"},{"v":0,"d":"0.00"},{"v":880000,"d":"880,000.00"}]
["    2082001","    临时救助支出",{"v":850000,"d":"850,000.00"},{"v":0,"d":"0.00"},{"v":850000,"d":"850,000.00"}]
["    2082002","    流浪乞讨人员救助支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["  21","  特困人员救助供养",{"v":3113000,"d":"3,113,000.00"},{"v":0,"d":"0.00"},{"v":3113000,"d":"3,113,000.00"}]
["    2082102","    农村特困人员救助供养支出",{"v":3113000,"d":"3,113,000.00"},{"v":0,"d":"0.00"},{"v":3113000,"d":"3,113,000.00"}]
["  99","  其他社会保障和就业支出",{"v":1680000,"d":"1,680,000.00"},{"v":0,"d":"0.00"},{"v":1680000,"d":"1,680,000.00"}]
["    2089901","    其他社会保障和就业支出",{"v":1680000,"d":"1,680,000.00"},{"v":0,"d":"0.00"},{"v":1680000,"d":"1,680,000.00"}]
["210","医疗卫生与计划生育支出",{"v":622029.6,"d":"622,029.60"},{"v":622029.6,"d":"622,029.60"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":622029.6,"d":"622,029.60"},{"v":622029.6,"d":"622,029.60"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":230400,"d":"230,400.00"},{"v":230400,"d":"230,400.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":126720,"d":"126,720.00"},{"v":126720,"d":"126,720.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":264909.6,"d":"264,909.60"},{"v":264909.6,"d":"264,909.60"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":572666.52,"d":"572,666.52"},{"v":572666.52,"d":"572,666.52"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":572666.52,"d":"572,666.52"},{"v":572666.52,"d":"572,666.52"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":572666.52,"d":"572,666.52"},{"v":572666.52,"d":"572,666.52"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":75,"n_cols":5,"rows_kept":75,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：民政局",{"$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":13034810.25,"d":"13,034,810.25"},{"v":11294510.25,"d":"11,294,510.25"},{"v":1740300,"d":"1,740,300.00"}]
["301","工资福利支出",{"v":11092641.93,"d":"11,092,641.93"},{"v":11092641.93,"d":"11,092,641.93"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":2961444,"d":"2,961,444.00"},{"v":2961444,"d":"2,961,444.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":2961444,"d":"2,961,444.00"},{"v":2961444,"d":"2,961,444.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":1711500,"d":"1,711,500.00"},{"v":1711500,"d":"1,711,500.00"},{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",{"v":50544,"d":"50,544.00"},{"v":50544,"d":"50,544.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":64800,"d":"64,800.00"},{"v":64800,"d":"64,800.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":110160,"d":"110,160.00"},{"v":110160,"d":"110,160.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":129600,"d":"129,600.00"},{"v":129600,"d":"129,600.00"},{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",{"v":736836,"d":"736,836.00"},{"v":736836,"d":"736,836.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":20592,"d":"20,592.00"},{"v":20592,"d":"20,592.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":26400,"d":"26,400.00"},{"v":26400,"d":"26,400.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":44880,"d":"44,880.00"},{"v":44880,"d":"44,880.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":52800,"d":"52,800.00"},{"v":52800,"d":"52,800.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":80724,"d":"80,724.00"},{"v":80724,"d":"80,724.00"},{"v":0,"d":"0.00"}]
["    301301020299","    其他津补贴(事业)",{"v":394044,"d":"394,044.00"},{"v":394044,"d":"394,044.00"},{"v":0,"d":"0.00"}]
["    3013010203","    特殊岗位津贴",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":212320,"d":"212,320.00"},{"v":212320,"d":"212,320.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":212320,"d":"212,320.00"},{"v":212320,"d":"212,320.00"},{"v":0,"d":"0.00"}]
["  07","  绩效工资",{"v":34476,"d":"34,476.00"},{"v":34476,"d":"34,476.00"},{"v":0,"d":"0.00"}]
["    30130107","    绩效工资",{"v":34476,"d":"34,476.00"},{"v":34476,"d":"34,476.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":1007608.64,"d":"1,007,608.64"},{"v":1007608.64,"d":"1,007,608.64"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":1007608.64,"d":"1,007,608.64"},{"v":1007608.64,"d":"1,007,608.64"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":120617.49,"d":"120,617.49"},{"v":120617.49,"d":"120,617.49"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":120617.49,"d":"120,617.49"},{"v":120617.49,"d":"120,617.49"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":357120,"d":"357,120.00"},{"v":357120,"d":"357,120.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":357120,"d":"357,120.00"},{"v":357120,"d":"357,120.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":264909.6,"d":"264,909.60"},{"v":264909.6,"d":"264,909.60"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":264909.6,"d":"264,909.60"},{"v":264909.6,"d":"264,909.60"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":507646.2,"d":"507,646.20"},{"v":507646.2,"d":"507,646.20"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":507646.2,"d":"507,646.20"},{"v":507646.2,"d":"507,646.20"},{"v":0,"d":"0.00"}]
["  99","  其他工资福利支出",{"v":3915000,"d":"3,915,000.00"},{"v":3915000,"d":"3,915,000.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":2600000,"d":"2,600,000.00"},{"v":2600000,"d":"2,600,000.00"},{"v":0,"d":"0.00"}]
["    3013019904","    职工福利",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"}]
["    3013019905","    其他工资福利支出",{"v":1300000,"d":"1,300,000.00"},{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":1740300,"d":"1,740,300.00"},{"v":0,"d":"0.00"},{"v":1740300,"d":"1,740,300.00"}]
["  01","  办公费",{"v":296000,"d":"296,000.00"},{"v":0,"d":"0.00"},{"v":296000,"d":"296,000.00"}]
["    30130201","    办公费",{"v":296000,"d":"296,000.00"},{"v":0,"d":"0.00"},{"v":296000,"d":"296,000.00"}]
["  02","  印刷费",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["    30130202","    印刷费",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["  05","  水费",{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"}]
["    30130205","    水费",{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"}]
["  06","  电费",{"v":66000,"d":"66,000.00"},{"v":0,"d":"0.00"},{"v":66000,"d":"66,000.00"}]
["    30130206","    电费",{"v":66000,"d":"66,000.00"},{"v":0,"d":"0.00"},{"v":66000,"d":"66,000.00"}]
["  07","  邮电费",{"v":41000,"d":"41,000.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41,000.00"}]
["    30130207","    邮电费",{"v":41000,"d":"41,000.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41,000.00"}]
["  11","  差旅费",{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"}]
["    30130211","    差旅费",{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"}]
["  13","  维修(护)费",{"v":151000,"d":"151,000.00"},{"v":0,"d":"0.00"},{"v":151000,"d":"151,000.00"}]
["    30130213","    维修(护)费",{"v":151000,"d":"151,000.00"},{"v":0,"d":"0.00"},{"v":151000,"d":"151,000.00"}]
["  15","  会议费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["    30130215","    会议费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  16","  培训费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30130216","    培训费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["  17","  公务接待费",{"v":206000,"d":"206,000.00"},{"v":0,"d":"0.00"},{"v":206000,"d":"206,000.00"}]
["    30130217","    公务接待费",{"v":206000,"d":"206,000.00"},{"v":0,"d":"0.00"},{"v":206000,"d":"206,000.00"}]
["  28","  工会经费",{"v":77000,"d":"77,000.00"},{"v":0,"d":"0.00"},{"v":77000,"d":"77,000.00"}]
["    30130228","    工会经费",{"v":77000,"d":"77,000.00"},{"v":0,"d":"0.00"},{"v":77000,"d":"77,000.00"}]
["  31","  公务用车运行维护费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["    30130231","    公务用车运行维护费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["  39","  其他交通费用",{"v":151800,"d":"151,800.00"},{"v":0,"d":"0.00"},{"v":151800,"d":"151,800.00"}]
["    3013023901","    公务交通补贴",{"v":151800,"d":"151,800.00"},{"v":0,"d":"0.00"},{"v":151800,"d":"151,800.00"}]
["  99","  其他商品和服务支出",{"v":91000,"d":"91,000.00"},{"v":0,"d":"0.00"},{"v":91000,"d":"91,000.00"}]
["    3013029999","    其他商品和服务支出",{"v":91000,"d":"91,000.00"},{"v":0,"d":"0.00"},{"v":91000,"d":"91,000.00"}]
["303","对个人和家庭的补助",{"v":201868.32,"d":"201,868.32"},{"v":201868.32,"d":"201,868.32"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":136848,"d":"136,848.00"},{"v":136848,"d":"136,848.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":136848,"d":"136,848.00"},{"v":136848,"d":"136,848.00"},{"v":0,"d":"0.00"}]
["  99","  其他对个人和家庭补助支出",{"v":65020.32,"d":"65,020.32"},{"v":65020.32,"d":"65,020.32"},{"v":0,"d":"0.00"}]
["    30130399","    其他对个人和家庭补助支出",{"v":65020.32,"d":"65,020.32"},{"v":65020.32,"d":"65,020.32"},{"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:民政局",{"$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":212000,"d":"212,000.00"},{"v":0,"d":"0.00"},{"v":206000,"d":"206,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"}]
["10166","民政局",{"v":212000,"d":"212,000.00"},{"v":0,"d":"0.00"},{"v":206000,"d":"206,000.00"},{"v":6000,"d":"6,000.00"},{"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":10,"n_cols":3,"rows_kept":10,"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":83292988.85,"d":"83,292,988.85"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":81532114.13,"d":"81,532,114.13"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":1188208.2,"d":"1,188,208.20"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":572666.52,"d":"572,666.52"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":4,"rows_kept":10,"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":71571310.25,"d":"71,571,310.25"},{"v":71571310.25,"d":"71,571,310.25"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":70376614.13,"d":"70,376,614.13"},{"v":70376614.13,"d":"70,376,614.13"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":622029.6,"d":"622,029.60"},{"v":622029.6,"d":"622,029.60"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":572666.52,"d":"572,666.52"},{"v":572666.52,"d":"572,666.52"},{"v":0,"d":"0.00"}]