{"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,"merged":[[9,8,9,12]],"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":24292532.82,"d":"24,292,533"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"兴国县农业机械局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：",null,null,"2018-03-26"]
[]
[]
[{"$nulls":5},"编制单位：",null,"农机局"]
[]
[]
[]
["单位负责人签章：",null,null,"余景春",null,null,"财务负责人签章：",{"$nulls":3},"朱克庚",null,"制表人签章：",null,"张兆荣"]

{"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：农机局",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":4048755.47,"d":"4,048,755.47"},"合计",{"v":4048755.47,"d":"4,048,755.47"}]
["    一般公共预算拨款收入",{"v":4048755.47,"d":"4,048,755.47"},"社会保障和就业支出",{"v":494579.04,"d":"494,579.04"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":414544.43,"d":"414,544.43"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"农林水支出",{"v":2900865.6,"d":"2,900,865.60"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":238766.4,"d":"238,766.40"}]
["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":4048755.47,"d":"4,048,755.47"},"本年支出合计",{"v":4048755.47,"d":"4,048,755.47"}]
["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":4048755.47,"d":"4,048,755.47"},"支出总计",{"v":4048755.47,"d":"4,048,755.47"}]

{"sheet":"部门收入总表","index":2,"n_rows":11,"n_cols":15,"rows_kept":11,"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：农机局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$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":4048755.47,"d":"4,048,755.47"},{"v":4048755.47,"d":"4,048,755.47"},{"v":4048755.47,"d":"4,048,755.47"},{"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"}]
["10184","农机局",{"v":4048755.47,"d":"4,048,755.47"},{"v":4048755.47,"d":"4,048,755.47"},{"v":4048755.47,"d":"4,048,755.47"},{"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"}]
["  1018401","  县农机局机关",{"v":2046729.95,"d":"2,046,729.95"},{"v":2046729.95,"d":"2,046,729.95"},{"v":2046729.95,"d":"2,046,729.95"},{"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"}]
["  1018402","  农机安全监理站",{"v":422398.08,"d":"422,398.08"},{"v":422398.08,"d":"422,398.08"},{"v":422398.08,"d":"422,398.08"},{"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"}]
["  1018403","  乡镇上划农机岗",{"v":1579627.44,"d":"1,579,627.44"},{"v":1579627.44,"d":"1,579,627.44"},{"v":1579627.44,"d":"1,579,627.44"},{"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":23,"n_cols":8,"rows_kept":23,"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：农机局",{"$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":4048755.47,"d":"4,048,755.47"},{"v":4048755.47,"d":"4,048,755.47"},{"v":0,"d":"0.00"},{"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":494579.04,"d":"494,579.04"},{"v":494579.04,"d":"494,579.04"},{"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":445355.04,"d":"445,355.04"},{"v":445355.04,"d":"445,355.04"},{"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":427210.08,"d":"427,210.08"},{"v":427210.08,"d":"427,210.08"},{"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":18144.96,"d":"18,144.96"},{"v":18144.96,"d":"18,144.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":49224,"d":"49,224.00"},{"v":49224,"d":"49,224.00"},{"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":49224,"d":"49,224.00"},{"v":49224,"d":"49,224.00"},{"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":414544.43,"d":"414,544.43"},{"v":414544.43,"d":"414,544.43"},{"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":414544.43,"d":"414,544.43"},{"v":414544.43,"d":"414,544.43"},{"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":256320,"d":"256,320.00"},{"v":256320,"d":"256,320.00"},{"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":158224.43,"d":"158,224.43"},{"v":158224.43,"d":"158,224.43"},{"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":2900865.6,"d":"2,900,865.60"},{"v":2900865.6,"d":"2,900,865.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  农业",{"v":2900865.6,"d":"2,900,865.60"},{"v":2900865.6,"d":"2,900,865.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130104","    事业运行（农业）",{"v":2900865.6,"d":"2,900,865.60"},{"v":2900865.6,"d":"2,900,865.60"},{"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":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"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":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"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":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"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：农机局",{"$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":4048755.47,"d":"4,048,755.47"},"一、本年支出",{"v":4048755.47,"d":"4,048,755.47"},{"v":4048755.47,"d":"4,048,755.47"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":4048755.47,"d":"4,048,755.47"},"社会保障和就业支出",{"v":494579.04,"d":"494,579.04"},{"v":494579.04,"d":"494,579.04"},{"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":414544.43,"d":"414,544.43"},{"v":414544.43,"d":"414,544.43"},{"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":2900865.6,"d":"2,900,865.60"},{"v":2900865.6,"d":"2,900,865.60"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"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":4048755.47,"d":"4,048,755.47"},"支出总计",{"v":4048755.47,"d":"4,048,755.47"},{"v":4048755.47,"d":"4,048,755.47"},{"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":23,"n_cols":5,"rows_kept":23,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：农机局",{"$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":4048755.47,"d":"4,048,755.47"},{"v":4048755.47,"d":"4,048,755.47"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":494579.04,"d":"494,579.04"},{"v":494579.04,"d":"494,579.04"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":445355.04,"d":"445,355.04"},{"v":445355.04,"d":"445,355.04"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":427210.08,"d":"427,210.08"},{"v":427210.08,"d":"427,210.08"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":18144.96,"d":"18,144.96"},{"v":18144.96,"d":"18,144.96"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":49224,"d":"49,224.00"},{"v":49224,"d":"49,224.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":49224,"d":"49,224.00"},{"v":49224,"d":"49,224.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":414544.43,"d":"414,544.43"},{"v":414544.43,"d":"414,544.43"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":414544.43,"d":"414,544.43"},{"v":414544.43,"d":"414,544.43"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":256320,"d":"256,320.00"},{"v":256320,"d":"256,320.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":158224.43,"d":"158,224.43"},{"v":158224.43,"d":"158,224.43"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"v":2900865.6,"d":"2,900,865.60"},{"v":2900865.6,"d":"2,900,865.60"},{"v":0,"d":"0.00"}]
["  01","  农业",{"v":2900865.6,"d":"2,900,865.60"},{"v":2900865.6,"d":"2,900,865.60"},{"v":0,"d":"0.00"}]
["    2130104","    事业运行（农业）",{"v":2900865.6,"d":"2,900,865.60"},{"v":2900865.6,"d":"2,900,865.60"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":51,"n_cols":5,"rows_kept":51,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：农机局",{"$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":4048755.47,"d":"4,048,755.47"},{"v":3330834.87,"d":"3,330,834.87"},{"v":717920.6,"d":"717,920.60"}]
["301","工资福利支出",{"v":3281610.87,"d":"3,281,610.87"},{"v":3281610.87,"d":"3,281,610.87"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":1245900,"d":"1,245,900.00"},{"v":1245900,"d":"1,245,900.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":1245900,"d":"1,245,900.00"},{"v":1245900,"d":"1,245,900.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":833220,"d":"833,220.00"},{"v":833220,"d":"833,220.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":34632,"d":"34,632.00"},{"v":34632,"d":"34,632.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":44400,"d":"44,400.00"},{"v":44400,"d":"44,400.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":75480,"d":"75,480.00"},{"v":75480,"d":"75,480.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":88800,"d":"88,800.00"},{"v":88800,"d":"88,800.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":500508,"d":"500,508.00"},{"v":500508,"d":"500,508.00"},{"v":0,"d":"0.00"}]
["    3013010204","    乡镇工作补贴",{"v":89400,"d":"89,400.00"},{"v":89400,"d":"89,400.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":103825,"d":"103,825.00"},{"v":103825,"d":"103,825.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":103825,"d":"103,825.00"},{"v":103825,"d":"103,825.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":427210.08,"d":"427,210.08"},{"v":427210.08,"d":"427,210.08"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":427210.08,"d":"427,210.08"},{"v":427210.08,"d":"427,210.08"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":18144.96,"d":"18,144.96"},{"v":18144.96,"d":"18,144.96"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":18144.96,"d":"18,144.96"},{"v":18144.96,"d":"18,144.96"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":256320,"d":"256,320.00"},{"v":256320,"d":"256,320.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":256320,"d":"256,320.00"},{"v":256320,"d":"256,320.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":158224.43,"d":"158,224.43"},{"v":158224.43,"d":"158,224.43"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":158224.43,"d":"158,224.43"},{"v":158224.43,"d":"158,224.43"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":717920.6,"d":"717,920.60"},{"v":0,"d":"0.00"},{"v":717920.6,"d":"717,920.60"}]
["  01","  办公费",{"v":58500,"d":"58,500.00"},{"v":0,"d":"0.00"},{"v":58500,"d":"58,500.00"}]
["    30130201","    办公费",{"v":58500,"d":"58,500.00"},{"v":0,"d":"0.00"},{"v":58500,"d":"58,500.00"}]
["  05","  水费",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["    30130205","    水费",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["  06","  电费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    30130206","    电费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["  07","  邮电费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    30130207","    邮电费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["  11","  差旅费",{"v":8200,"d":"8,200.00"},{"v":0,"d":"0.00"},{"v":8200,"d":"8,200.00"}]
["    30130211","    差旅费",{"v":8200,"d":"8,200.00"},{"v":0,"d":"0.00"},{"v":8200,"d":"8,200.00"}]
["  17","  公务接待费",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["    30130217","    公务接待费",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["  28","  工会经费",{"v":17800,"d":"17,800.00"},{"v":0,"d":"0.00"},{"v":17800,"d":"17,800.00"}]
["    30130228","    工会经费",{"v":17800,"d":"17,800.00"},{"v":0,"d":"0.00"},{"v":17800,"d":"17,800.00"}]
["  39","  其他交通费用",{"v":81000,"d":"81,000.00"},{"v":0,"d":"0.00"},{"v":81000,"d":"81,000.00"}]
["    3013023901","    公务交通补贴",{"v":81000,"d":"81,000.00"},{"v":0,"d":"0.00"},{"v":81000,"d":"81,000.00"}]
["  99","  其他商品和服务支出",{"v":470420.6,"d":"470,420.60"},{"v":0,"d":"0.00"},{"v":470420.6,"d":"470,420.60"}]
["    3013029999","    其他商品和服务支出",{"v":470420.6,"d":"470,420.60"},{"v":0,"d":"0.00"},{"v":470420.6,"d":"470,420.60"}]
["303","对个人和家庭的补助",{"v":49224,"d":"49,224.00"},{"v":49224,"d":"49,224.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":49224,"d":"49,224.00"},{"v":49224,"d":"49,224.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":49224,"d":"49,224.00"},{"v":49224,"d":"49,224.00"},{"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:农机局",{"$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":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10184","农机局",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"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":4048755.47,"d":"4,048,755.47"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":494579.04,"d":"494,579.04"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":414544.43,"d":"414,544.43"},{"v":0,"d":"0.00"}]
["农林水支出",{"v":2900865.6,"d":"2,900,865.60"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":238766.4,"d":"238,766.40"},{"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":4048755.47,"d":"4,048,755.47"},{"v":4048755.47,"d":"4,048,755.47"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":494579.04,"d":"494,579.04"},{"v":494579.04,"d":"494,579.04"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":414544.43,"d":"414,544.43"},{"v":414544.43,"d":"414,544.43"},{"v":0,"d":"0.00"}]
["农林水支出",{"v":2900865.6,"d":"2,900,865.60"},{"v":2900865.6,"d":"2,900,865.60"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":238766.4,"d":"238,766.40"},{"v":238766.4,"d":"238,766.40"},{"v":0,"d":"0.00"}]