{"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"]}
[{"$nulls":20},{"v":163191180.72,"d":"163,191,181"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"兴国县财政局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：",null,null,"          2018-3-7"]
[]
[]
[{"$nulls":5},"编制单位：",null,"财政局"]
[]
[]
[]
["单位负责人签章：",null,null,"谢飞",null,null,"财务负责人签章：",null,"谢剑平",{"$nulls":3},"制表人签章：",null,"钟艳"]

{"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：财政局",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":27198530.12,"d":"27,198,530.12"},"合计",{"v":27198530.12,"d":"27,198,530.12"}]
["    一般公共预算拨款收入",{"v":27198530.12,"d":"27,198,530.12"},"一般公共服务支出",{"v":22855037,"d":"22,855,037.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":2034011.44,"d":"2,034,011.44"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":1179706.92,"d":"1,179,706.92"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":1129774.76,"d":"1,129,774.76"}]
["二、事业收入",{"v":0,"d":"0.00"},{"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":27198530.12,"d":"27,198,530.12"},"本年支出合计",{"v":27198530.12,"d":"27,198,530.12"}]
["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":27198530.12,"d":"27,198,530.12"},"支出总计",{"v":27198530.12,"d":"27,198,530.12"}]

{"sheet":"部门收入总表","index":2,"n_rows":16,"n_cols":15,"rows_kept":16,"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：财政局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$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":27198530.12,"d":"27,198,530.12"},{"v":27198530.12,"d":"27,198,530.12"},{"v":27198530.12,"d":"27,198,530.12"},{"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"}]
["10121","财政局",{"v":27198530.12,"d":"27,198,530.12"},{"v":27198530.12,"d":"27,198,530.12"},{"v":27198530.12,"d":"27,198,530.12"},{"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"}]
["  1012101","  县财政局机关",{"v":14079499.64,"d":"14,079,499.64"},{"v":14079499.64,"d":"14,079,499.64"},{"v":14079499.64,"d":"14,079,499.64"},{"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"}]
["  1012102","  预算外资金办",{"v":653270,"d":"653,270.00"},{"v":653270,"d":"653,270.00"},{"v":653270,"d":"653,270.00"},{"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"}]
["  1012103","  票据管理中心",{"v":510338,"d":"510,338.00"},{"v":510338,"d":"510,338.00"},{"v":510338,"d":"510,338.00"},{"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"}]
["  1012105","  政府采购办",{"v":1030064,"d":"1,030,064.00"},{"v":1030064,"d":"1,030,064.00"},{"v":1030064,"d":"1,030,064.00"},{"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"}]
["  1012106","  财政信息中心",{"v":1879254,"d":"1,879,254.00"},{"v":1879254,"d":"1,879,254.00"},{"v":1879254,"d":"1,879,254.00"},{"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"}]
["  1012107","  工业园财税分局",{"v":87818,"d":"87,818.00"},{"v":87818,"d":"87,818.00"},{"v":87818,"d":"87,818.00"},{"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"}]
["  1012108","  会计集中核算中心",{"v":2989152.48,"d":"2,989,152.48"},{"v":2989152.48,"d":"2,989,152.48"},{"v":2989152.48,"d":"2,989,152.48"},{"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"}]
["  1012109","  财政所",{"v":5969134,"d":"5,969,134.00"},{"v":5969134,"d":"5,969,134.00"},{"v":5969134,"d":"5,969,134.00"},{"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"}]

{"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：财政局",{"$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":27198530.12,"d":"27,198,530.12"},{"v":15658530.12,"d":"15,658,530.12"},{"v":11540000,"d":"11,540,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",{"v":22855037,"d":"22,855,037.00"},{"v":11315037,"d":"11,315,037.00"},{"v":11540000,"d":"11,540,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  06","  财政事务",{"v":22855037,"d":"22,855,037.00"},{"v":11315037,"d":"11,315,037.00"},{"v":11540000,"d":"11,540,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010601","    行政运行（财政事务）",{"v":20420243,"d":"20,420,243.00"},{"v":9780243,"d":"9,780,243.00"},{"v":10640000,"d":"10,640,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010650","    事业运行（财政事务）",{"v":1534794,"d":"1,534,794.00"},{"v":1534794,"d":"1,534,794.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010699","    其他财政事务支出",{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":900000,"d":"900,000.00"},{"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":2034011.44,"d":"2,034,011.44"},{"v":2034011.44,"d":"2,034,011.44"},{"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":1973723.8,"d":"1,973,723.80"},{"v":1973723.8,"d":"1,973,723.80"},{"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":1919932.8,"d":"1,919,932.80"},{"v":1919932.8,"d":"1,919,932.80"},{"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":53791,"d":"53,791.00"},{"v":53791,"d":"53,791.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":60287.64,"d":"60,287.64"},{"v":60287.64,"d":"60,287.64"},{"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":60287.64,"d":"60,287.64"},{"v":60287.64,"d":"60,287.64"},{"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":1179706.92,"d":"1,179,706.92"},{"v":1179706.92,"d":"1,179,706.92"},{"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":1179706.92,"d":"1,179,706.92"},{"v":1179706.92,"d":"1,179,706.92"},{"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":624960,"d":"624,960.00"},{"v":624960,"d":"624,960.00"},{"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":69120,"d":"69,120.00"},{"v":69120,"d":"69,120.00"},{"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":485626.92,"d":"485,626.92"},{"v":485626.92,"d":"485,626.92"},{"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":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"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":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"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":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"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：财政局",{"$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":27198530.12,"d":"27,198,530.12"},"一、本年支出",{"v":27198530.12,"d":"27,198,530.12"},{"v":27198530.12,"d":"27,198,530.12"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":27198530.12,"d":"27,198,530.12"},"一般公共服务支出",{"v":22855037,"d":"22,855,037.00"},{"v":22855037,"d":"22,855,037.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":2034011.44,"d":"2,034,011.44"},{"v":2034011.44,"d":"2,034,011.44"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":1179706.92,"d":"1,179,706.92"},{"v":1179706.92,"d":"1,179,706.92"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"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":27198530.12,"d":"27,198,530.12"},"支出总计",{"v":27198530.12,"d":"27,198,530.12"},{"v":27198530.12,"d":"27,198,530.12"},{"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":26,"n_cols":5,"rows_kept":26,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：财政局",{"$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":27198530.12,"d":"27,198,530.12"},{"v":15658530.12,"d":"15,658,530.12"},{"v":11540000,"d":"11,540,000.00"}]
["201","一般公共服务支出",{"v":22855037,"d":"22,855,037.00"},{"v":11315037,"d":"11,315,037.00"},{"v":11540000,"d":"11,540,000.00"}]
["  06","  财政事务",{"v":22855037,"d":"22,855,037.00"},{"v":11315037,"d":"11,315,037.00"},{"v":11540000,"d":"11,540,000.00"}]
["    2010601","    行政运行（财政事务）",{"v":20420243,"d":"20,420,243.00"},{"v":9780243,"d":"9,780,243.00"},{"v":10640000,"d":"10,640,000.00"}]
["    2010650","    事业运行（财政事务）",{"v":1534794,"d":"1,534,794.00"},{"v":1534794,"d":"1,534,794.00"},{"v":0,"d":"0.00"}]
["    2010699","    其他财政事务支出",{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":900000,"d":"900,000.00"}]
["208","社会保障和就业支出",{"v":2034011.44,"d":"2,034,011.44"},{"v":2034011.44,"d":"2,034,011.44"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":1973723.8,"d":"1,973,723.80"},{"v":1973723.8,"d":"1,973,723.80"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":1919932.8,"d":"1,919,932.80"},{"v":1919932.8,"d":"1,919,932.80"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":53791,"d":"53,791.00"},{"v":53791,"d":"53,791.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":60287.64,"d":"60,287.64"},{"v":60287.64,"d":"60,287.64"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":60287.64,"d":"60,287.64"},{"v":60287.64,"d":"60,287.64"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":1179706.92,"d":"1,179,706.92"},{"v":1179706.92,"d":"1,179,706.92"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":1179706.92,"d":"1,179,706.92"},{"v":1179706.92,"d":"1,179,706.92"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":624960,"d":"624,960.00"},{"v":624960,"d":"624,960.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":69120,"d":"69,120.00"},{"v":69120,"d":"69,120.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":485626.92,"d":"485,626.92"},{"v":485626.92,"d":"485,626.92"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"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：财政局",{"$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":15658530.12,"d":"15,658,530.12"},{"v":14659950.12,"d":"14,659,950.12"},{"v":998580,"d":"998,580.00"}]
["301","工资福利支出",{"v":14584062.48,"d":"14,584,062.48"},{"v":14584062.48,"d":"14,584,062.48"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":5906124,"d":"5,906,124.00"},{"v":5906124,"d":"5,906,124.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":5906124,"d":"5,906,124.00"},{"v":5906124,"d":"5,906,124.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":3881556,"d":"3,881,556.00"},{"v":3881556,"d":"3,881,556.00"},{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",{"v":34632,"d":"34,632.00"},{"v":34632,"d":"34,632.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":44400,"d":"44,400.00"},{"v":44400,"d":"44,400.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":75480,"d":"75,480.00"},{"v":75480,"d":"75,480.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":88800,"d":"88,800.00"},{"v":88800,"d":"88,800.00"},{"v":0,"d":"0.00"}]
["    301301020199","    其他津补贴(行政)",{"v":507108,"d":"507,108.00"},{"v":507108,"d":"507,108.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":123552,"d":"123,552.00"},{"v":123552,"d":"123,552.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":158400,"d":"158,400.00"},{"v":158400,"d":"158,400.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":269280,"d":"269,280.00"},{"v":269280,"d":"269,280.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":316800,"d":"316,800.00"},{"v":316800,"d":"316,800.00"},{"v":0,"d":"0.00"}]
["    301301020299","    其他津补贴(事业)",{"v":1771344,"d":"1,771,344.00"},{"v":1771344,"d":"1,771,344.00"},{"v":0,"d":"0.00"}]
["    3013010203","    特殊岗位津贴",{"v":162000,"d":"162,000.00"},{"v":162000,"d":"162,000.00"},{"v":0,"d":"0.00"}]
["    3013010204","    乡镇工作补贴",{"v":329760,"d":"329,760.00"},{"v":329760,"d":"329,760.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":492177,"d":"492,177.00"},{"v":492177,"d":"492,177.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":492177,"d":"492,177.00"},{"v":492177,"d":"492,177.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":1919932.8,"d":"1,919,932.80"},{"v":1919932.8,"d":"1,919,932.80"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":1919932.8,"d":"1,919,932.80"},{"v":1919932.8,"d":"1,919,932.80"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":53791,"d":"53,791.00"},{"v":53791,"d":"53,791.00"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":53791,"d":"53,791.00"},{"v":53791,"d":"53,791.00"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":694080,"d":"694,080.00"},{"v":694080,"d":"694,080.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":694080,"d":"694,080.00"},{"v":694080,"d":"694,080.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":485626.92,"d":"485,626.92"},{"v":485626.92,"d":"485,626.92"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":485626.92,"d":"485,626.92"},{"v":485626.92,"d":"485,626.92"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"v":0,"d":"0.00"}]
["  99","  其他工资福利支出",{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":998580,"d":"998,580.00"},{"v":0,"d":"0.00"},{"v":998580,"d":"998,580.00"}]
["  01","  办公费",{"v":55935.04,"d":"55,935.04"},{"v":0,"d":"0.00"},{"v":55935.04,"d":"55,935.04"}]
["    30130201","    办公费",{"v":55935.04,"d":"55,935.04"},{"v":0,"d":"0.00"},{"v":55935.04,"d":"55,935.04"}]
["  02","  印刷费",{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":28000,"d":"28,000.00"}]
["    30130202","    印刷费",{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":28000,"d":"28,000.00"}]
["  03","  咨询费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    30130203","    咨询费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["  05","  水费",{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"}]
["    30130205","    水费",{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"}]
["  06","  电费",{"v":71800,"d":"71,800.00"},{"v":0,"d":"0.00"},{"v":71800,"d":"71,800.00"}]
["    30130206","    电费",{"v":71800,"d":"71,800.00"},{"v":0,"d":"0.00"},{"v":71800,"d":"71,800.00"}]
["  07","  邮电费",{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"}]
["    30130207","    邮电费",{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"}]
["  09","  物业管理费",{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"}]
["    30130209","    物业管理费",{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"}]
["  11","  差旅费",{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"}]
["    30130211","    差旅费",{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"}]
["  13","  维修(护)费",{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"}]
["    30130213","    维修(护)费",{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"}]
["  15","  会议费",{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"}]
["    30130215","    会议费",{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"}]
["  16","  培训费",{"v":61000,"d":"61,000.00"},{"v":0,"d":"0.00"},{"v":61000,"d":"61,000.00"}]
["    30130216","    培训费",{"v":61000,"d":"61,000.00"},{"v":0,"d":"0.00"},{"v":61000,"d":"61,000.00"}]
["  17","  公务接待费",{"v":289000,"d":"289,000.00"},{"v":0,"d":"0.00"},{"v":289000,"d":"289,000.00"}]
["    30130217","    公务接待费",{"v":289000,"d":"289,000.00"},{"v":0,"d":"0.00"},{"v":289000,"d":"289,000.00"}]
["  28","  工会经费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    30130228","    工会经费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["  29","  福利费",{"v":29064.96,"d":"29,064.96"},{"v":0,"d":"0.00"},{"v":29064.96,"d":"29,064.96"}]
["    30130229","    福利费",{"v":29064.96,"d":"29,064.96"},{"v":0,"d":"0.00"},{"v":29064.96,"d":"29,064.96"}]
["  39","  其他交通费用",{"v":238080,"d":"238,080.00"},{"v":0,"d":"0.00"},{"v":238080,"d":"238,080.00"}]
["    3013023901","    公务交通补贴",{"v":238080,"d":"238,080.00"},{"v":0,"d":"0.00"},{"v":238080,"d":"238,080.00"}]
["303","对个人和家庭的补助",{"v":75887.64,"d":"75,887.64"},{"v":75887.64,"d":"75,887.64"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":60287.64,"d":"60,287.64"},{"v":60287.64,"d":"60,287.64"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":60287.64,"d":"60,287.64"},{"v":60287.64,"d":"60,287.64"},{"v":0,"d":"0.00"}]
["  09","  奖励金",{"v":11100,"d":"11,100.00"},{"v":11100,"d":"11,100.00"},{"v":0,"d":"0.00"}]
["    30130309","    奖励金",{"v":11100,"d":"11,100.00"},{"v":11100,"d":"11,100.00"},{"v":0,"d":"0.00"}]
["  99","  其他对个人和家庭补助支出",{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"}]
["    30130399","    其他对个人和家庭补助支出",{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"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:财政局",{"$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":289000,"d":"289,000.00"},{"v":0,"d":"0.00"},{"v":289000,"d":"289,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10121","财政局",{"v":289000,"d":"289,000.00"},{"v":0,"d":"0.00"},{"v":289000,"d":"289,000.00"},{"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":27198530.12,"d":"27,198,530.12"},{"v":0,"d":"0.00"}]
["一般公共服务支出",{"v":22855037,"d":"22,855,037.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":2034011.44,"d":"2,034,011.44"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":1179706.92,"d":"1,179,706.92"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":1129774.76,"d":"1,129,774.76"},{"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":27198530.12,"d":"27,198,530.12"},{"v":27198530.12,"d":"27,198,530.12"},{"v":0,"d":"0.00"}]
["一般公共服务支出",{"v":22855037,"d":"22,855,037.00"},{"v":22855037,"d":"22,855,037.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":2034011.44,"d":"2,034,011.44"},{"v":2034011.44,"d":"2,034,011.44"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":1179706.92,"d":"1,179,706.92"},{"v":1179706.92,"d":"1,179,706.92"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":1129774.76,"d":"1,129,774.76"},{"v":1129774.76,"d":"1,129,774.76"},{"v":0,"d":"0.00"}]