{"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","政府性基金预算支出表"],"not_rendered":{"external_links":1,"defined_names":74},"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"]}
[{"$nulls":20},{"v":232194.82,"d":"232,195"}]
[]
["2017年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"兴国县环境保护局"]
[]
[]
[]
["单位负责人签章：",{"$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":103,"n_cols":41,"rows_kept":103,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：兴国县环境保护局",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",324.45,"合计",324.45]
["    一般公共预算拨款收入",324.45,"社会保障和就业支出",0.468]
["    专项收入",null,"医疗卫生支出",19.71]
["    政府性基金预算拨款收入",null,"节能环保支出",279.31]
["    预算内投资收入",null,"住房保障支出",24.96]
["二、事业收入"]
["三、事业单位经营收入"]
["四、其他收入"]
["五、附属单位上缴收入"]
["六、上级补助收入"]
[]
[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",324.45,"本年支出合计",324.45]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
["    财政拨款结转（结余）"]
["    其他资金结转（结余）"]
["收入总计",324.45,"支出总计",324.45]
{"$rows_empty":25}
[{"$nulls":28},{"v":0,"d":"0.0000"}]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[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：兴国县环境保护局",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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"]
["科目编码","科目名称",null,"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",324.45,324.45,324.45]
["211","节能环保支出",279.31,279.31,279.31]
["21101","环境保护管理事务",279.31,279.31,279.31]
["2110101","    行政运行（环境保护管理事务）",279.31,279.31,279.31]
["21011","行政事业单位医疗",19.71,19.71,19.71]
["2101101","行政单位医疗",11.09,11.09,11.09]
["2101103","公务员医疗补助",8.62,8.62,8.62]
["22102","住房改革支出",24.96,24.96,24.96]
["2210201","住房公积金",24.96,24.96,24.96]
["20808","抚恤",0.468,0.468,0.468]
["2080801","死亡抚恤",0.468,0.468,0.468]

{"sheet":"部门支出总表","index":3,"n_rows":17,"n_cols":8,"rows_kept":17,"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：兴国县环境保护局",{"$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",324.45,324.45,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["211","节能环保支出",279.31,279.31,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21101","环境保护管理事务",279.31,279.31,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2110101","    行政运行（环境保护管理事务）",279.31,279.31,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",19.71,19.71,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",11.09,11.09,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",8.62,8.62,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",24.96,24.96,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",24.96,24.96,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20808","抚恤",0.468,0.468,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080801","死亡抚恤",0.468,0.468,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":90,"n_cols":33,"rows_kept":90,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：兴国县环境保护局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",324.45,"合计",324.45,324.45,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",324.45,"社会保障和就业",0.468,0.468,{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生",19.71,19.71,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"节能环保",279.31,279.31,{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",24.96,24.96,{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",324.45,"支出总计",324.45,324.45,{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},{"v":0,"d":"0.0000"}]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":17,"n_cols":5,"rows_kept":17,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：兴国县环境保护局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2017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",324.45,324.45]
["211","节能环保支出",279.31,279.31]
["21101","环境保护管理事务",279.31,279.31]
["2110101","    行政运行（环境保护管理事务）",279.31,279.31]
["21011","行政事业单位医疗",19.71,19.71]
["2101101","行政单位医疗",11.09,11.09]
["2101103","公务员医疗补助",8.62,8.62]
["22102","住房改革支出",24.96,24.96]
["2210201","住房公积金",24.96,24.96]
["20808","抚恤",0.468,0.468]
["2080801","死亡抚恤",0.468,0.468]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":25,"n_cols":5,"rows_kept":25,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：兴国县环境保护局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2017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",324.45,307.65,{"v":16.8,"d":"16.80"}]
["301","工资福利支出",262.52,262.52,{"v":0,"d":"0.00"}]
["  30130101","  基本工资(工资福利支出)",113.91,113.91,{"v":0,"d":"0.00"}]
["  3013010201","  行政单位统一津补贴(工资福利支出)",94.05,94.05,{"v":0,"d":"0.00"}]
["  3013010202","  其他津补贴(工资福利支出)",8.28,8.28]
["  30130108","  机关事业单位基本养老保险缴费(工资福利支出)",42.08,42.08]
["  3013019903","  聘用人员工资(工资福利支出)",{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]
["302","商品和服务支出",{"v":16.8,"d":"16.80"},{"v":0,"d":"0.00"},{"v":16.8,"d":"16.80"}]
["  30130201","  办公费(商品和服务支出)",2.02,{"v":0,"d":"0.00"},2.02]
["  30130203","  水电费(商品和服务支出)",2.65,{"v":0,"d":"0.00"},2.65]
["  30130217","  公务接待费(商品和服务支出)",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["  30130228","  工会经费(商品和服务支出)",4.16,{"v":0,"d":"0.00"},4.16]
["  30130229","  福利费(商品和服务支出)",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["  30130231","  公务用车运行维护费(商品和服务支出)",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["  30130299","  其他商品和服务支出(商品和服务支出)",2.47,{"v":0,"d":"0.00"},2.47]
["303","对个人和家庭的补助",45.13,45.13,{"v":0,"d":"0.00"}]
["  30130304","  抚恤金(对个人和家庭的补助)",0.468,0.468,{"v":0,"d":"0.00"}]
["  30130307","  医疗费(对个人和家庭的补助)",19.71,19.71,{"v":0,"d":"0.00"}]
["  30130311","  住房公积金(对个人和家庭的补助)",24.96,24.96,{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":6,"n_cols":12,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:兴国县环境保护局",{"$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 "}]
["10170","兴国县环保局",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"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"}]

{"sheet":"政府性基金预算支出表","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,"2017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]