{"text_format":"3","workbook":"xls","n_sheets":9,"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"],"not_rendered":{"external_links":2,"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":18,"n_cols":254,"rows_kept":18,"merged":[[6,7,6,9],[10,7,10,9],[13,7,13,9]],"flags":["formulas_cached_only"]}
[{"$nulls":19},{"v":26074794,"d":"26,074,794"}]
[]
[]
["部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"兴国县审计局"]
[]
[{"$nulls":253},"总计(合计)"]
[]
[{"$nulls":5},"编制日期：",null,"2018-03-18"]
[]
[]
[{"$nulls":5},"编制单位：",null,"兴国县审计局"]
[]
[]
[]
["     单位负责人签章：刘忠恒",{"$nulls":5},"   财务负责人签章：李美芳",{"$nulls":4},"制表人签章：沈舒婷"]

{"sheet":"收支预算总表","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：兴国县审计局",null,null,"单位：万元"]
["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",434.58,"合计",434.58]
["    一般公共预算拨款收入",434.58,"一般公共服务支出",390.26]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",8.57]
["    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",17.48]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",18.27]
["二、事业收入",{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"}]
[]
["本年收入合计",434.58,"本年支出合计",434.58]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年"]
["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",434.58,"支出总计",434.58]

{"sheet":"部门收入总表","index":2,"n_rows":9,"n_cols":15,"rows_kept":9,"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：兴国县审计局",{"$nulls":13},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",{"$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",434.58,434.58,434.58,{"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"}]
["10122","审计局",434.58,434.58,434.58,{"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"}]
["  1012201","  县审计局机关",434.58,434.58,434.58,{"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：兴国县审计局",{"$nulls":6},"单位：万元"]
["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",434.58,428.58,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",390.26,384.26,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  审计事务",390.26,384.26,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010801","    行政运行（审计事务）",390.26,384.26,{"v":6,"d":"6.00"},{"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",8.57,8.57,{"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",7.36,7.36,{"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",6.84,6.84,{"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",0.52,0.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",1.21,1.21,{"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",1.21,1.21,{"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",17.48,17.48,{"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",17.48,17.48,{"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",10.65,10.65,{"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",6.83,6.83,{"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",18.27,18.27,{"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",18.27,18.27,{"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",18.27,18.27,{"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":84,"n_cols":33,"rows_kept":84,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：兴国县审计局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",434.58,"一、本年支出",434.58,434.58,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",434.58,"一般公共服务支出",390.26,390.26,{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",8.57,8.57,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",17.48,17.48,{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",18.27,18.27,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",434.58,"支出总计",434.58,434.58,{"v":0,"d":"0.00"}]
{"$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：兴国县审计局",{"$nulls":3},"单位：万元"]
["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",434.58,428.58,{"v":6,"d":"6.00"}]
["201","一般公共服务支出",390.26,384.26,{"v":6,"d":"6.00"}]
["  08","  审计事务",390.26,384.26,{"v":6,"d":"6.00"}]
["    2010801","    行政运行（审计事务）",390.26,384.26,{"v":6,"d":"6.00"}]
["208","社会保障和就业支出",8.57,8.57,{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",7.36,7.36,{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",6.84,6.84,{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",0.52,0.52,{"v":0,"d":"0.00"}]
["  08","  抚恤",1.21,1.21,{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",1.21,1.21,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",17.48,17.48,{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",17.48,17.48,{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",10.65,10.65,{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",6.83,6.83,{"v":0,"d":"0.00"}]
["221","住房保障支出",18.27,18.27,{"v":0,"d":"0.00"}]
["  02","  住房改革支出",18.27,18.27,{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",18.27,18.27,{"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：兴国县审计局",{"$nulls":3},"单位：万元"]
["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",428.58,233.59,194.99]
["301","工资福利支出",{"v":232.38000000000002,"d":"232.38"},232.38,{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":97.6,"d":"97.60"},{"v":97.6,"d":"97.60"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":97.6,"d":"97.60"},{"v":97.6,"d":"97.60"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",68.24,68.24,{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",1.59,1.59,{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",2.04,2.04,{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",3.47,3.47,{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",4.08,4.08,{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",4.08,4.08,{"v":0,"d":"0.00"}]
["    301301020199","    其他津补贴(行政)",23.43,23.43,{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",0.94,0.94,{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",2.04,2.04,{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"}]
["    301301020299","    其他津补贴(事业)",13.44,13.44,{"v":0,"d":"0.00"}]
["    3013010203","    特殊岗位津贴",7.13,7.13,{"v":0,"d":"0.00"}]
["  03","  奖金",8.13,8.13,{"v":0,"d":"0.00"}]
["    30130103","    奖金",8.13,8.13,{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",6.83,6.83,{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",6.83,6.83,{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",0.52,0.52,{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",0.52,0.52,{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",10.66,10.66,{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",10.66,10.66,{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",6.83,6.83,{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",6.83,6.83,{"v":0,"d":"0.00"}]
["  13","  住房公积金",18.27,18.27,{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",18.27,18.27,{"v":0,"d":"0.00"}]
["  99","  其他工资福利支出",{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"}]
["    3013019902","    临时工工资",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",194.99,{"v":0,"d":"0.00"},194.99]
["  01","  办公费",{"v":18.5,"d":"18.50"},{"v":0,"d":"0.00"},{"v":18.5,"d":"18.50"}]
["    30130201","    办公费",{"v":18.5,"d":"18.50"},{"v":0,"d":"0.00"},{"v":18.5,"d":"18.50"}]
["  02","  印刷费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    30130202","    印刷费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["  04","  手续费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["    30130204","    手续费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["  05","  水费",0.15,{"v":0,"d":"0.00"},0.15]
["    30130205","    水费",0.15,{"v":0,"d":"0.00"},0.15]
["  06","  电费",{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"}]
["    30130206","    电费",{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"}]
["  07","  邮电费",{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"}]
["    30130207","    邮电费",{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"}]
["  11","  差旅费",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["    30130211","    差旅费",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["  13","  维修(护)费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    30130213","    维修(护)费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  15","  会议费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["    30130215","    会议费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["  16","  培训费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    30130216","    培训费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["  17","  公务接待费",{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":23,"d":"23.00"}]
["    30130217","    公务接待费",{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":23,"d":"23.00"}]
["  26","  劳务费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    30130226","    劳务费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  28","  工会经费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    30130228","    工会经费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["  29","  福利费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    30130229","    福利费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  39","  其他交通费用",23.34,{"v":0,"d":"0.00"},23.34]
["    3013023901","    公务交通补贴",23.34,{"v":0,"d":"0.00"},23.34]
["  99","  其他商品和服务支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["    3013029999","    其他商品和服务支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["303","对个人和家庭的补助",1.21,1.21,{"v":0,"d":"0.00"}]
["  05","  生活补助",1.21,1.21,{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",1.21,1.21,{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算‘三公’经费支出表"]
["填报单位:兴国县审计局",{"$nulls":5},"单位：万元"]
["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":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10122","审计局",{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":23,"d":"23.00"},{"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：万元"]
["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]