{"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"]}
[{"$nulls":20},{"v":36758752.32,"d":"36,758,752"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"接待办"]
[]
[]
[]
["单位负责人签章：",{"$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：接待办",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":6126458.72,"d":"6,126,458.72"},"合计",{"v":6126458.72,"d":"6,126,458.72"}]
["    一般公共预算拨款收入",{"v":6126458.72,"d":"6,126,458.72"},"一般公共服务支出",{"v":5902291,"d":"5,902,291.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":126445.48,"d":"126,445.48"}]
["    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":46030.56,"d":"46,030.56"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":51691.68,"d":"51,691.68"}]
["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":6126458.72,"d":"6,126,458.72"},"本年支出合计",{"v":6126458.72,"d":"6,126,458.72"}]
["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":6126458.72,"d":"6,126,458.72"},"支出总计",{"v":6126458.72,"d":"6,126,458.72"}]

{"sheet":"部门收入总表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"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：接待办",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$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":6126458.72,"d":"6,126,458.72"},{"v":6126458.72,"d":"6,126,458.72"},{"v":6126458.72,"d":"6,126,458.72"},{"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"}]
["10107","接待办",{"v":6126458.72,"d":"6,126,458.72"},{"v":6126458.72,"d":"6,126,458.72"},{"v":6126458.72,"d":"6,126,458.72"},{"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"}]
["  1010701","  县接待办",{"v":5000000,"d":"5,000,000.00"},{"v":5000000,"d":"5,000,000.00"},{"v":5000000,"d":"5,000,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1010702","  接待科后勤服务中心",{"v":1126458.72,"d":"1,126,458.72"},{"v":1126458.72,"d":"1,126,458.72"},{"v":1126458.72,"d":"1,126,458.72"},{"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":21,"n_cols":8,"rows_kept":21,"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：接待办",{"$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":6126458.72,"d":"6,126,458.72"},{"v":726458.72,"d":"726,458.72"},{"v":5400000,"d":"5,400,000.00"},{"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":5902291,"d":"5,902,291.00"},{"v":502291,"d":"502,291.00"},{"v":5400000,"d":"5,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  03","  政府办公厅（室）及相关机构事务",{"v":5902291,"d":"5,902,291.00"},{"v":502291,"d":"502,291.00"},{"v":5400000,"d":"5,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010399","    其他政府办公厅（室）及相关机构事务支出",{"v":5902291,"d":"5,902,291.00"},{"v":502291,"d":"502,291.00"},{"v":5400000,"d":"5,400,000.00"},{"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":126445.48,"d":"126,445.48"},{"v":126445.48,"d":"126,445.48"},{"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":126445.48,"d":"126,445.48"},{"v":126445.48,"d":"126,445.48"},{"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":90318.2,"d":"90,318.20"},{"v":90318.2,"d":"90,318.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":36127.28,"d":"36,127.28"},{"v":36127.28,"d":"36,127.28"},{"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":46030.56,"d":"46,030.56"},{"v":46030.56,"d":"46,030.56"},{"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":46030.56,"d":"46,030.56"},{"v":46030.56,"d":"46,030.56"},{"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":28800,"d":"28,800.00"},{"v":28800,"d":"28,800.00"},{"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":17230.56,"d":"17,230.56"},{"v":17230.56,"d":"17,230.56"},{"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":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"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":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"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":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"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：接待办",{"$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":6126458.72,"d":"6,126,458.72"},"一、本年支出",{"v":6126458.72,"d":"6,126,458.72"},{"v":6126458.72,"d":"6,126,458.72"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":6126458.72,"d":"6,126,458.72"},"一般公共服务支出",{"v":5902291,"d":"5,902,291.00"},{"v":5902291,"d":"5,902,291.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":126445.48,"d":"126,445.48"},{"v":126445.48,"d":"126,445.48"},{"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":46030.56,"d":"46,030.56"},{"v":46030.56,"d":"46,030.56"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"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":6126458.72,"d":"6,126,458.72"},"支出总计",{"v":6126458.72,"d":"6,126,458.72"},{"v":6126458.72,"d":"6,126,458.72"},{"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":21,"n_cols":5,"rows_kept":21,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：接待办",{"$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":6126458.72,"d":"6,126,458.72"},{"v":726458.72,"d":"726,458.72"},{"v":5400000,"d":"5,400,000.00"}]
["201","一般公共服务支出",{"v":5902291,"d":"5,902,291.00"},{"v":502291,"d":"502,291.00"},{"v":5400000,"d":"5,400,000.00"}]
["  03","  政府办公厅（室）及相关机构事务",{"v":5902291,"d":"5,902,291.00"},{"v":502291,"d":"502,291.00"},{"v":5400000,"d":"5,400,000.00"}]
["    2010399","    其他政府办公厅（室）及相关机构事务支出",{"v":5902291,"d":"5,902,291.00"},{"v":502291,"d":"502,291.00"},{"v":5400000,"d":"5,400,000.00"}]
["208","社会保障和就业支出",{"v":126445.48,"d":"126,445.48"},{"v":126445.48,"d":"126,445.48"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":126445.48,"d":"126,445.48"},{"v":126445.48,"d":"126,445.48"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":90318.2,"d":"90,318.20"},{"v":90318.2,"d":"90,318.20"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":36127.28,"d":"36,127.28"},{"v":36127.28,"d":"36,127.28"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":46030.56,"d":"46,030.56"},{"v":46030.56,"d":"46,030.56"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":46030.56,"d":"46,030.56"},{"v":46030.56,"d":"46,030.56"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":28800,"d":"28,800.00"},{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":17230.56,"d":"17,230.56"},{"v":17230.56,"d":"17,230.56"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":33,"n_cols":5,"rows_kept":33,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：接待办",{"$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":726458.72,"d":"726,458.72"},{"v":674858.72,"d":"674,858.72"},{"v":51600,"d":"51,600.00"}]
["301","工资福利支出",{"v":674858.72,"d":"674,858.72"},{"v":674858.72,"d":"674,858.72"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":239124,"d":"239,124.00"},{"v":239124,"d":"239,124.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":239124,"d":"239,124.00"},{"v":239124,"d":"239,124.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":191640,"d":"191,640.00"},{"v":191640,"d":"191,640.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":8424,"d":"8,424.00"},{"v":8424,"d":"8,424.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":10800,"d":"10,800.00"},{"v":10800,"d":"10,800.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":18360,"d":"18,360.00"},{"v":18360,"d":"18,360.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":21600,"d":"21,600.00"},{"v":21600,"d":"21,600.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":132456,"d":"132,456.00"},{"v":132456,"d":"132,456.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":19927,"d":"19,927.00"},{"v":19927,"d":"19,927.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":19927,"d":"19,927.00"},{"v":19927,"d":"19,927.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":90318.2,"d":"90,318.20"},{"v":90318.2,"d":"90,318.20"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":90318.2,"d":"90,318.20"},{"v":90318.2,"d":"90,318.20"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":36127.28,"d":"36,127.28"},{"v":36127.28,"d":"36,127.28"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":36127.28,"d":"36,127.28"},{"v":36127.28,"d":"36,127.28"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":28800,"d":"28,800.00"},{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":28800,"d":"28,800.00"},{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":17230.56,"d":"17,230.56"},{"v":17230.56,"d":"17,230.56"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":17230.56,"d":"17,230.56"},{"v":17230.56,"d":"17,230.56"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":51600,"d":"51,600.00"},{"v":0,"d":"0.00"},{"v":51600,"d":"51,600.00"}]
["  01","  办公费",{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"}]
["    30130201","    办公费",{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"}]
["  39","  其他交通费用",{"v":6600,"d":"6,600.00"},{"v":0,"d":"0.00"},{"v":6600,"d":"6,600.00"}]
["    3013023901","    公务交通补贴",{"v":6600,"d":"6,600.00"},{"v":0,"d":"0.00"},{"v":6600,"d":"6,600.00"}]

{"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:接待办",{"$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":5000000,"d":"5,000,000.00"},{"v":0,"d":"0.00"},{"v":5000000,"d":"5,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10107","接待办",{"v":5000000,"d":"5,000,000.00"},{"v":0,"d":"0.00"},{"v":5000000,"d":"5,000,000.00"},{"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":6126458.72,"d":"6,126,458.72"},{"v":0,"d":"0.00"}]
["一般公共服务支出",{"v":5902291,"d":"5,902,291.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":126445.48,"d":"126,445.48"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":46030.56,"d":"46,030.56"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":51691.68,"d":"51,691.68"},{"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":6126458.72,"d":"6,126,458.72"},{"v":6126458.72,"d":"6,126,458.72"},{"v":0,"d":"0.00"}]
["一般公共服务支出",{"v":5902291,"d":"5,902,291.00"},{"v":5902291,"d":"5,902,291.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":126445.48,"d":"126,445.48"},{"v":126445.48,"d":"126,445.48"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":46030.56,"d":"46,030.56"},{"v":46030.56,"d":"46,030.56"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":51691.68,"d":"51,691.68"},{"v":51691.68,"d":"51,691.68"},{"v":0,"d":"0.00"}]