{"text_format":"3","workbook":"xls","n_sheets":22,"sheets":["报表封面","报表目录","部门预算收支总表1","部门预算支出明细来源表2","部门预算支出经济分类明细表3","部门预算功能支出明细表来源4","基本支出汇总表5","项目支出汇总表6","公共财政预算支出经济分类明细表7","公共财政预算基本支出表8","公共财政预算功能科目支出款级表9","公共财政预算安排“三公”经费明细表10","收入征收计划表11","人员基本情况表12","公务用车情况表13","在职统发14","在职非统发15","定额人员16","离退休统发17","离退休非统发18","部门预算支出经济分类汇总表19","公共财政部门预算支出经济分类明细表20"],"not_rendered":{"external_links":1,"defined_names":22},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"报表封面","index":0,"n_rows":18,"n_cols":18,"rows_kept":18,"merged":[[7,0,7,17],[8,5,8,12],[14,0,14,17],[16,0,16,17]],"flags":["formulas_cached_only"]}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["    2017年始兴县部门预算报表(输出表)"]
[" "," "," "," "," "," ",{"$nulls":7}," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["                 单位(公章):始兴县红十字会"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["                 日期：2017年   月   日"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"报表目录","index":1,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[1,1,1,6],[4,2,4,6],[5,2,5,6],[6,2,6,6],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6]],"flags":["formulas_cached_only"]}
[" "," "," "," "," "," "," "]
[" ","目录"]
[" "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "]
[" ","表一","2017年部门预算收支总表"]
[" ","表二","2017年部门预算支出明细来源表"]
[" ","表三","2017年部门预算支出经济分类明细表"]
[" ","表四","2017年部门预算功能科目支出明细来源表"]
[" ","表五","2017年基本支出汇总表"]
[" ","表六","2017年项目支出汇总表"]
[" ","表七","2017年公共财政预算支出经济分类汇总表"]
[" ","表八","2017年公共财政预算基本支出表"]
[" ","表九","2017年公共财政预算功能科目支出（款级）汇总表"]
[" ","表十","2017年公共财政预算安排“三公”经费明细表"]
[" ","表十一","2017年收入征收计划表"]
[" ","表十二","人员基本情况表"]
[" ","表十三","公务用车情况表"]
[" ","表十四","在职人员工资（统发）"]
[" ","表十五","在职人员工资（非统发）"]
[" ","表十六","定额人员工资"]
[" ","表十七","离退休人员工资（统发）"]
[" ","表十八","离退休人员工资（非统发）"]
[" ","表十九","2017年部门预算支出经济分类汇总表"]
[" ","表二十","2017年公共财政预算支出经济分类明细表"]
[" "," "," "]

{"sheet":"部门预算收支总表1","index":2,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[" 2017年始兴县部门预算收支总表"]
[]
[" "," "," "," ","单位：元"," "]
["收             入",null,"支                        出"]
["项              目","2017年预算","功能分类","2017年预算","支出项目","2017年预算"]
["一、财政预算拨款",{"v":414105,"d":"414,105.00"},"一、一般公共服务",{"v":0,"d":"0.00"},"一、基本支出",{"v":394105,"d":"394,105.00"}]
["    公共财政预算拨款",{"v":414105,"d":"414,105.00"},"二、外交",{"v":0,"d":"0.00"},"    工资福利支出",{"v":277164,"d":"277,164.00"}]
["     经常性财力拨款",{"v":414105,"d":"414,105.00"},"三、国防",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":79400,"d":"79,400.00"}]
["     纳入预算管理的非税收入预安排",{"v":0,"d":"0.00"},"四、公共安全",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",{"v":37541,"d":"37,541.00"}]
["    政府性基金预算",{"v":0,"d":"0.00"},"五、教育",{"v":0,"d":"0.00"},"二、项目支出",{"v":20000,"d":"20,000.00"}]
["二、财政专户拨款",{"v":0,"d":"0.00"},"六、科学技术",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"}]
["三、其他资金",{"v":0,"d":"0.00"},"七、文化体育与传媒",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":20000,"d":"20,000.00"}]
["事业收入",{"v":0,"d":"0.00"},"八、社会保障和就业",{"v":376564,"d":"376,564.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"    对企事业单位的补贴",{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"十、医疗卫生与计划生育",{"v":7593,"d":"7,593.00"},"    转移性支出",{"v":0,"d":"0.00"}]
[" "," ","十一、节能环保",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[" "," ","十二、城乡社区事务",{"v":0,"d":"0.00"},"    债务还本支出",{"v":0,"d":"0.00"}]
[" "," ","十三、农林水事务",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
[" "," ","十四、交通运输",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"}]
[" "," ","十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"    贷款转贷及产权参股"," "]
[" "," ","十六、商业服务业等事务",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[" "," ","十七、金融支出",{"v":0,"d":"0.00"}," "," "]
[" "," ","十八、援助其他地区支出",{"v":0,"d":"0.00"}," "," "]
["本年收入合计"," ","十九、国土海洋气象等事务",{"v":0,"d":"0.00"}," "," "]
["四、上级补助收入",{"v":0,"d":"0.00"},"二十、住房保障支出",{"v":29948,"d":"29,948.00"}," "," "]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"二十一、粮油物资储备事务",{"v":0,"d":"0.00"}," "," "]
["六、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"二十二、储备事务支出",{"v":0,"d":"0.00"}," "," "]
["七、上年预算拨款结转",{"v":0,"d":"0.00"},"二十三、预备费",{"v":0,"d":"0.00"}," "," "]
["        公共财政预算拨款结转",{"v":0,"d":"0.00"},"二十五、其他支出",{"v":0,"d":"0.00"}," "," "]
["      基金预算拨款结转",{"v":0,"d":"0.00"},"二十六、转移性支出",{"v":0,"d":"0.00"}," "," "]
[" "," ","二十七、债务还本支出",{"v":0,"d":"0.00"}," "," "]
[" "," ","二十八、债务付息支出",{"v":0,"d":"0.00"}," "," "]
["收入总计",{"v":414105,"d":"414,105.00"},"支出总计（功能）",{"v":414105,"d":"414,105.00"},"      支 出 总 计",{"v":414105,"d":"414,105.00"}]

{"sheet":"部门预算支出明细来源表2","index":3,"n_rows":57,"n_cols":18,"rows_kept":57,"merged":[[0,0,0,17],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,11],[3,12,5,12],[3,13,3,16],[3,17,5,17],[4,5,4,7],[4,8,5,8],[4,9,4,11],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
["2017年始兴县部门预算支出明细表"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","单位：元"]
["单位科目代码","预算单位名称（功能科目）","项目名称","归口科室","合计","财政预算拨款",{"$nulls":6},"财政专户拨款","其他资金",{"$nulls":3},"上级补助收入"]
[{"$nulls":5},"公共财政预算拨款",null,null,"政府性基金预算","上年预算拨款结转",{"$nulls":3},"小计","事业收入","事业单位经营收入","其他收入"]
[{"$nulls":5},"小计","经常性财力拨款","纳入预算管理的非税收入预安排",null,"小计","公共财政预算预算拨款结转","基金预算拨款结转"]
[null,"  合计",null,null,{"v":414105,"d":"414,105.00"},{"v":414105,"d":"414,105.00"},{"v":414105,"d":"414,105.00"},{"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"},{"v":0,"d":"0.00"}]
["111","红十字会",null,null,{"v":414105,"d":"414,105.00"},{"v":414105,"d":"414,105.00"},{"v":414105,"d":"414,105.00"},{"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"},{"v":0,"d":"0.00"}]
["  111001","  始兴县红十字会",null,null,{"v":414105,"d":"414,105.00"},{"v":414105,"d":"414,105.00"},{"v":414105,"d":"414,105.00"},{"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"},{"v":0,"d":"0.00"}]
["    208","    社会保障和就业支出                                                              ",null,null,{"v":376564,"d":"376,564.00"},{"v":376564,"d":"376,564.00"},{"v":376564,"d":"376,564.00"},{"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"},{"v":0,"d":"0.00"}]
["      20816","      红十字事业                                                                      ",null,null,{"v":376564,"d":"376,564.00"},{"v":376564,"d":"376,564.00"},{"v":376564,"d":"376,564.00"},{"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"},{"v":0,"d":"0.00"}]
["        2081601","        行政运行                                                                        ",null,null,{"v":328964,"d":"328,964.00"},{"v":328964,"d":"328,964.00"},{"v":328964,"d":"328,964.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"统发工资","社会保障股",{"v":249564,"d":"249,564.00"},{"v":249564,"d":"249,564.00"},{"v":249564,"d":"249,564.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"公用经费","社会保障股",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"小车费","社会保障股",{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"车改补贴","社会保障股",{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},{"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"},{"v":0,"d":"0.00"}]
["        2081603","        机关服务                                                                        ",null,null,{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"定额工资","社会保障股",{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"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"},{"v":0,"d":"0.00"}]
["        2081699","        其他红十字事业支出                                                              ",null,null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"备灾救灾经费","社会保障股",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
["    210","    医疗卫生与计划生育支出                                                          ",null,null,{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"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"},{"v":0,"d":"0.00"}]
["      21011","      行政事业单位医疗                                                                ",null,null,{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"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"},{"v":0,"d":"0.00"}]
["        2101101","        行政单位医疗                                                                    ",null,null,{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"行政单位医疗","社会保障股",{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"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"},{"v":0,"d":"0.00"}]
["        2101199","        其他行政事业单位医疗支出                                                        ",null,null,{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"行政单位补充医疗","社会保障股",{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"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"},{"v":0,"d":"0.00"}]
["    221","    住房保障支出                                                                    ",null,null,{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
["      22102","      住房改革支出                                                                    ",null,null,{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
["        2210201","        住房公积金                                                                      ",null,null,{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"统发住房公积金","综合规划股",{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
{"$rows_empty":26}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"部门预算支出经济分类明细表3","index":4,"n_rows":57,"n_cols":53,"rows_kept":57,"merged":[[0,0,1,44],[4,0,5,0],[4,1,5,1],[4,2,4,10],[4,11,4,17],[4,18,4,30],[4,31,4,35],[4,36,5,36],[4,37,5,37],[4,38,5,38],[4,39,5,39],[4,40,4,43],[4,44,4,47]],"flags":["formulas_cached_only"]}
["支出经济分类明细表",{"$nulls":44}," "," "," "," "," "," "," "," "]
[{"$nulls":45}," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","单位:元"," "," "," "," "," "," "," "," "]
["单位名称","合计","工资福利支出",{"$nulls":8},"商品和服务支出",{"$nulls":6},"对个人和家庭补助支出",{"$nulls":12},"对企事业单位的补贴",{"$nulls":4},"转移性支出","赠与","债务利息支出","债务还本支出","其他资本性支出",{"$nulls":3},"其他支出",{"$nulls":3}," "," "," "," "," "]
[null,null,"小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","公务接待费","公务用车运行维护费","因公出国(境)费","会议费","其他商品人服务支出","小计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","其他对个人和家庭补助支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出",{"$nulls":4},"小计","房屋建筑物购建","办公设备购置","其他资本性支出","小计","预备费","预留","其他支出"," "," "," "," "," "]
["  合计",{"v":414105,"d":"414,105.00"},{"v":277164,"d":"277,164.00"},{"v":121788,"d":"121,788.00"},{"v":155376,"d":"155,376.00"},{"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":99400,"d":"99,400.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":37541,"d":"37,541.00"},{"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":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"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"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["红十字会",{"v":414105,"d":"414,105.00"},{"v":277164,"d":"277,164.00"},{"v":121788,"d":"121,788.00"},{"v":155376,"d":"155,376.00"},{"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":99400,"d":"99,400.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":37541,"d":"37,541.00"},{"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":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"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"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["  始兴县红十字会",{"v":414105,"d":"414,105.00"},{"v":277164,"d":"277,164.00"},{"v":121788,"d":"121,788.00"},{"v":155376,"d":"155,376.00"},{"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":99400,"d":"99,400.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":37541,"d":"37,541.00"},{"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":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"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"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
{"$rows_empty":47}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"部门预算功能支出明细表来源4","index":5,"n_rows":57,"n_cols":17,"rows_kept":57,"merged":[[0,0,0,15],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,9],[3,10,5,10],[3,11,3,14],[3,15,5,15],[4,3,4,5],[4,6,5,6],[4,7,4,9],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
[" 功能科目支出明细来源表",{"$nulls":15}," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","单位：元"," "]
["支出功能科目（类款项）","支出功能科目代码","合计","财政预算拨款",{"$nulls":6},"财政专户拨款","其他资金",{"$nulls":3},"上级补助收入"," "]
[{"$nulls":3},"公共财政预算拨款",null,null,"政府性基金预算","上年预算拨款结转",{"$nulls":3},"小计","事业收入","事业单位经营收入","其他收入",null," "]
[{"$nulls":3},"小计","经常性财力拨款","纳入预算管理的非税收入预安排",null,"小计","公共财政预算预算拨款结转","基金预算拨款结转",{"$nulls":6}," "]
[null,"合计",{"v":414105,"d":"414,105.00"},{"v":414105,"d":"414,105.00"},{"v":414105,"d":"414,105.00"},{"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"},{"v":0,"d":"0.00"}]
["社会保障和就业支出                                                              ","208",{"v":376564,"d":"376,564.00"},{"v":376564,"d":"376,564.00"},{"v":376564,"d":"376,564.00"},{"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"},{"v":0,"d":"0.00"}]
["  红十字事业                                                                      ","  20816",{"v":376564,"d":"376,564.00"},{"v":376564,"d":"376,564.00"},{"v":376564,"d":"376,564.00"},{"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"},{"v":0,"d":"0.00"}]
["    行政运行                                                                        ","    2081601",{"v":328964,"d":"328,964.00"},{"v":328964,"d":"328,964.00"},{"v":328964,"d":"328,964.00"},{"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"},{"v":0,"d":"0.00"}]
["    机关服务                                                                        ","    2081603",{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"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"},{"v":0,"d":"0.00"}]
["    其他红十字事业支出                                                              ","    2081699",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出                                                          ","210",{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"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"},{"v":0,"d":"0.00"}]
["  行政事业单位医疗                                                                ","  21011",{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"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"},{"v":0,"d":"0.00"}]
["    行政单位医疗                                                                    ","    2101101",{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"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"},{"v":0,"d":"0.00"}]
["    其他行政事业单位医疗支出                                                        ","    2101199",{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"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"},{"v":0,"d":"0.00"}]
["住房保障支出                                                                    ","221",{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
["  住房改革支出                                                                    ","  22102",{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
["    住房公积金                                                                      ","    2210201",{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
{"$rows_empty":37}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"基本支出汇总表5","index":6,"n_rows":58,"n_cols":18,"rows_kept":58,"merged":[[0,0,0,16],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,10],[3,11,5,11],[3,12,3,15],[3,16,5,16],[4,4,4,6],[4,7,5,7],[4,8,4,10],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15]],"flags":["formulas_cached_only"]}
["2017年始兴县部门预算基本支出汇总表",{"$nulls":16}," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","单位：元"," "," "]
["单位名称","支出功能科目（类款项）","项目名称","合计","财政预算拨款",{"$nulls":6},"财政专户拨款","其他资金",{"$nulls":3},"上级补助收入"," "]
[{"$nulls":4},"公共财政预算拨款",null,null,"政府性基金预算","上年预算拨款结转",{"$nulls":3},"小计","事业收入","事业单位经营收入","其他收入",null," "]
[{"$nulls":4},"小计","经常性财力拨款","纳入预算管理的非税收入预安排",null,"小计","公共财政预算预算拨款结转","基金预算拨款结转",{"$nulls":6}," "]
["  合计",null,null,{"v":394105,"d":"394,105.00"},{"v":394105,"d":"394,105.00"},{"v":394105,"d":"394,105.00"},{"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"},{"v":0,"d":"0.00"}]
["红十字会",null,null,{"v":394105,"d":"394,105.00"},{"v":394105,"d":"394,105.00"},{"v":394105,"d":"394,105.00"},{"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"},{"v":0,"d":"0.00"}]
["  始兴县红十字会",null,null,{"v":394105,"d":"394,105.00"},{"v":394105,"d":"394,105.00"},{"v":394105,"d":"394,105.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"社会保障和就业支出                                                              ",null,{"v":356564,"d":"356,564.00"},{"v":356564,"d":"356,564.00"},{"v":356564,"d":"356,564.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"  红十字事业                                                                      ",null,{"v":356564,"d":"356,564.00"},{"v":356564,"d":"356,564.00"},{"v":356564,"d":"356,564.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"    行政运行                                                                        ",null,{"v":328964,"d":"328,964.00"},{"v":328964,"d":"328,964.00"},{"v":328964,"d":"328,964.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"统发工资",{"v":249564,"d":"249,564.00"},{"v":249564,"d":"249,564.00"},{"v":249564,"d":"249,564.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"公用经费",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"小车费",{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"车改补贴",{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"    机关服务                                                                        ",null,{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"定额工资",{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"v":27600,"d":"27,600.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"医疗卫生与计划生育支出                                                          ",null,{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"  行政事业单位医疗                                                                ",null,{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"v":7593,"d":"7,593.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"    行政单位医疗                                                                    ",null,{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"行政单位医疗",{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"v":6843,"d":"6,843.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"    其他行政事业单位医疗支出                                                        ",null,{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"行政单位补充医疗",{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"住房保障支出                                                                    ",null,{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"  住房改革支出                                                                    ",null,{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"    住房公积金                                                                      ",null,{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"统发住房公积金",{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"v":29948,"d":"29,948.00"},{"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"},{"v":0,"d":"0.00"}]
{"$rows_empty":28}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["说明：单位名称只取二级（6位码），支出功能科目按类款项检索，数据来源于“支出项目资料”中的“基本支出”"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"项目支出汇总表6","index":7,"n_rows":57,"n_cols":18,"rows_kept":57,"merged":[[0,0,0,16],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,10],[3,11,5,11],[3,12,3,15],[3,16,5,16],[4,4,4,6],[4,7,5,7],[4,8,4,10],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15]],"flags":["formulas_cached_only"]}
["2017年始兴县部门预算项目支出汇总表",{"$nulls":16}," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," ","单位：元"," "," "," "," "," "," "," "," "]
["单位名称","支出功能科目（类款项）","项目名称","合计","财政预算拨款",{"$nulls":6},"财政专户拨款","其他资金",{"$nulls":3},"上级补助收入"," "]
[{"$nulls":4},"公共财政预算拨款",null,null,"政府性基金预算","上年预算拨款结转",{"$nulls":3},"小计","事业收入","事业单位经营收入","其他收入",null," "]
[{"$nulls":4},"小计","经常性财力拨款","纳入预算管理的非税收入预安排",null,"小计","公共财政预算拨款结转","基金预算拨款结转",{"$nulls":6}," "]
["  合计",null,null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
["红十字会",null,null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
["  始兴县红十字会",null,null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"社会保障和就业支出                                                              ",null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"  红十字事业                                                                      ",null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"    其他红十字事业支出                                                              ",null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
[null,null,"备灾救灾经费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":0,"d":"0.00"}]
{"$rows_empty":43}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"公共财政预算支出经济分类明细表7","index":8,"n_rows":57,"n_cols":52,"rows_kept":57,"merged":[[0,0,1,44],[4,0,5,0],[4,1,5,1],[4,2,4,10],[4,11,4,17],[4,18,4,30],[4,31,4,35],[4,36,5,36],[4,37,5,37],[4,38,5,38],[4,39,5,39],[4,40,4,43],[4,44,4,47]],"flags":["formulas_cached_only"]}
["2017年始兴县公共财政预算支出经济分类明细表",{"$nulls":44}," "," "," "," "," "," "," "]
[{"$nulls":45}," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","单位:元"," "," "," "," "," "," "," "]
["单位名称","合计","工资福利支出",{"$nulls":8},"商品和服务支出",{"$nulls":6},"对个人和家庭补助支出",{"$nulls":12},"对企事业单位的补贴",{"$nulls":4},"转移性支出","赠与","债务利息支出","债务还本支出","其他资本性支出",{"$nulls":3},"其他支出",{"$nulls":3}," "," "," "," "]
[null,null,"小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","公务接待费","公务用车运行维护费","因公出国(境)费","会议费","其他商品人服务支出","小计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","其他对个人和家庭补助支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出",{"$nulls":4},"小计","房屋建筑物购建","办公设备购置","其他资本性支出","小计","预备费","预留","其他支出"," "," "," "," "]
["  合计",{"v":414105,"d":"414,105.00"},{"v":277164,"d":"277,164.00"},{"v":121788,"d":"121,788.00"},{"v":155376,"d":"155,376.00"},{"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":99400,"d":"99,400.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":37541,"d":"37,541.00"},{"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":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"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"},null,{"v":0,"d":"0.00"},null,{"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"}]
["红十字会",{"v":414105,"d":"414,105.00"},{"v":277164,"d":"277,164.00"},{"v":121788,"d":"121,788.00"},{"v":155376,"d":"155,376.00"},{"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":99400,"d":"99,400.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":37541,"d":"37,541.00"},{"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":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"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"},null,{"v":0,"d":"0.00"},null,{"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"}]
["  始兴县红十字会",{"v":414105,"d":"414,105.00"},{"v":277164,"d":"277,164.00"},{"v":121788,"d":"121,788.00"},{"v":155376,"d":"155,376.00"},{"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":99400,"d":"99,400.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":37541,"d":"37,541.00"},{"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":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"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"},null,{"v":0,"d":"0.00"},null,{"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"}]
{"$rows_empty":47}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"公共财政预算基本支出表8","index":9,"n_rows":56,"n_cols":40,"rows_kept":56,"merged":[[0,0,0,39],[2,0,4,0],[2,1,4,1],[2,2,2,10],[2,11,4,11],[2,12,2,34],[2,35,2,39],[3,2,4,2],[3,3,3,9],[3,10,4,10],[3,12,4,12],[3,13,3,21],[3,22,3,34],[3,35,4,35],[3,36,4,36],[3,37,4,37],[3,38,4,38],[3,39,4,39]],"flags":["formulas_cached_only"]}
["2017年公共财政预算拨款基本支出预算表"]
["编制："," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","单位：人、元"," "," "," "," "," "," "," "," "]
["单位代码","单位名称","财政供养人数",{"$nulls":8},"公务用车编制数","人员经费",{"$nulls":22},"公用经费"]
[null,null,"合计","在职人数",{"$nulls":6},"离退休人数",null,"合计","工资福利支出",{"$nulls":8},"对个人和家庭的补助",{"$nulls":12},"合计","公用经费","小车费","处级费","其他公用经费"]
[{"$nulls":3},"小计","行政人员","事业人员","参公事业人员","老工勤人数","定额工勤人员","其他人员",{"$nulls":3},"小计","基本工资","非统发工资","奖金(年终一次性奖金) ","绩效工资","定额工勤工资","特殊岗位津贴(非统发)","社会保障缴费","其他工资福利支出","小计","离退休统发工资","离退休非统发工资","抚恤金","遗属补助","行政医疗费","奖励金","救济费","助学金","住房公积金","事业医疗费","离退休医疗费","其他对个人和家庭补助支出"]
[null,"合计",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},3,0,0,0,1,0,0,1,{"v":314705,"d":"314,705.00"},{"v":277164,"d":"277,164.00"},{"v":249564,"d":"249,564.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27600,"d":"27,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37541,"d":"37,541.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79400,"d":"79,400.00"},{"v":40000,"d":"40,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":14400,"d":"14,400.00"}]
["111","红十字会",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},3,0,0,0,1,0,0,1,{"v":314705,"d":"314,705.00"},{"v":277164,"d":"277,164.00"},{"v":249564,"d":"249,564.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27600,"d":"27,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37541,"d":"37,541.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79400,"d":"79,400.00"},{"v":40000,"d":"40,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":14400,"d":"14,400.00"}]
["  111001","  始兴县红十字会",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},3,0,0,0,1,0,0,1,{"v":314705,"d":"314,705.00"},{"v":277164,"d":"277,164.00"},{"v":249564,"d":"249,564.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27600,"d":"27,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37541,"d":"37,541.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79400,"d":"79,400.00"},{"v":40000,"d":"40,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":14400,"d":"14,400.00"}]
{"$rows_empty":47}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"公共财政预算功能科目支出款级表9","index":10,"n_rows":55,"n_cols":4,"rows_kept":55,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["2017年始兴县公共财政预算支出功能科目款级表",null,null," "]
[" "," "," "," "]
[" "," ","单位：元"," "]
["支出功能科目（类款项）","支出功能科目代码","公共财政预算拨款"," "]
[null,"合计",{"v":414105,"d":"414,105.00"}]
["社会保障和就业支出                                                              ","208",{"v":376564,"d":"376,564.00"}]
["  红十字事业                                                                      ","  20816",{"v":376564,"d":"376,564.00"}]
["    行政运行                                                                        ","    2081601",{"v":328964,"d":"328,964.00"}]
["    机关服务                                                                        ","    2081603",{"v":27600,"d":"27,600.00"}]
["    其他红十字事业支出                                                              ","    2081699",{"v":20000,"d":"20,000.00"}]
["医疗卫生与计划生育支出                                                          ","210",{"v":7593,"d":"7,593.00"}]
["  行政事业单位医疗                                                                ","  21011",{"v":7593,"d":"7,593.00"}]
["    行政单位医疗                                                                    ","    2101101",{"v":6843,"d":"6,843.00"}]
["    其他行政事业单位医疗支出                                                        ","    2101199",{"v":750,"d":"750.00"}]
["住房保障支出                                                                    ","221",{"v":29948,"d":"29,948.00"}]
["  住房改革支出                                                                    ","  22102",{"v":29948,"d":"29,948.00"}]
["    住房公积金                                                                      ","    2210201",{"v":29948,"d":"29,948.00"}]
{"$rows_empty":37}
[" "," "," "," "]

{"sheet":"公共财政预算安排“三公”经费明细表10","index":11,"n_rows":56,"n_cols":9,"rows_kept":56,"merged":[[0,0,0,6],[3,0,4,0],[3,1,3,6]],"flags":["formulas_cached_only"]}
["2017年始兴县公共财政预算安排“三公”经费计划表",{"$nulls":6}," "," "]
[" "," "," "," "," "," "," "," "," "]
[" "," "," "," "," ","单位：元"," "," "," "]
["单位名称","公共财政预算拨款安排“三公”经费及会议费预算",{"$nulls":5}," "," "]
[null,"合计","因公出国（境）费","公务用车运行维护费","公务用车购置","公务接待费","会议费"," ","公务用车购置"]
["合计",{"v":35000,"d":"35,000"},0,{"v":25000,"d":"25,000"},0,{"v":10000,"d":"10,000"},0,0,0]
["红十字会",{"v":35000,"d":"35,000"},0,{"v":25000,"d":"25,000"},0,{"v":10000,"d":"10,000"},0,0,0]
["  始兴县红十字会",{"v":35000,"d":"35,000"},0,{"v":25000,"d":"25,000"},0,{"v":10000,"d":"10,000"},0,0,0]
{"$rows_empty":47}
[" "," "," "," "," "," "," "," "," "]

{"sheet":"收入征收计划表11","index":12,"n_rows":58,"n_cols":18,"rows_kept":58,"merged":[[0,0,1,16],[3,0,3,4],[4,0,6,0],[4,1,6,1],[4,2,4,8],[4,9,4,15],[4,16,6,16],[5,2,6,2],[5,3,5,5],[5,6,5,8],[5,9,6,9],[5,10,5,12],[5,13,5,15]],"flags":["formulas_cached_only"]}
["2017年非税收入征收计划明细表",{"$nulls":16}," "]
[{"$nulls":17}," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["填报单位:(盖章)",{"$nulls":4}," "," "," "," "," "," "," "," "," "," ","单位：元"," "," "]
["序号","预算单位（收入项目代码名称）","2017年度征收计划",{"$nulls":6},"2016年度决算",{"$nulls":6},"2016年县财政执行返拨比例%"," "]
[null,null,"合计","预算内管理",null,null,"财政专户管理",null,null,"合计","预算内管理",null,null,"财政专户管理",{"$nulls":3}," "]
[{"$nulls":3},"小计","上缴省市收入","本级收入","小计","上缴省市收入","本级收入",null,"小计","上缴省市收入(决算)","本级收入(决算)","小计","上缴省市收入(决算)","本级收入(决算)",null," "]
[0,"  合计",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[0,"红十字会",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[0,"  始兴县红十字会",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[0,"    行政事业性收费收入",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":46}
[" ","说明：预算单位只取二级单位（6位代码）"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"人员基本情况表12","index":13,"n_rows":58,"n_cols":17,"rows_kept":58,"merged":[[0,0,0,14],[3,0,5,0],[3,1,5,1],[3,2,3,5],[3,6,3,14],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,9,4,10],[4,11,4,12],[4,13,4,14]],"flags":["formulas_cached_only"]}
["2017年部门预算单位财政供养人员基本情况表",{"$nulls":14}," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["编制单位："," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["单位代码（6位码）","单位名称","编制数",{"$nulls":3},"财政供养人数",{"$nulls":8}," "," "]
[null,null,"行政编制数","事业编制数","参公管理事业编制数","工勤编制数","在职人员",null,null,"工勤人数",null,"其他人员",null,"离退休人员",null," "," "]
[{"$nulls":6},"行政在职人数","事业在职人数","参公管理事业在职人数","“老工勤”人数","定额工勤人数","长期聘用人员","其他人员","离休人数","退休人数"," "," "]
[null,"合计",4,0,0,0,3,0,0,0,1,0,0,0,0]
["111","红十字会",4,0,0,0,3,0,0,0,1,0,0,0,0]
["  111001","  始兴县红十字会",4,0,0,0,3,0,0,0,1,0,0,0,0]
{"$rows_empty":47}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"公务用车情况表13","index":14,"n_rows":8,"n_cols":13,"rows_kept":8,"merged":[[0,0,0,9],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,3,7],[3,8,3,9]],"flags":["formulas_cached_only"]}
["2017年部门预算单位公务用车基本情况表",{"$nulls":9}," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "]
["编制单位："," "," "," "," "," "," "," "," "," "," "," "," "]
["单位代码（6位码）","单位名称（二级）","编制数",null,null,"实有车辆数",null,null,"财政预算安排车编费",null," "," "," "]
[null,null,"小计","公务用车数","专用用车数","小计","公务用车数","专用用车数","小计","定额车编费"," "," "," "]
["合计",null,1,1,0,1,1,0,{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"}]
["111","红十字会",1,1,0,1,1,0,{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"}]
["  111001","  始兴县红十字会",1,1,0,1,1,0,{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"}]

{"sheet":"在职统发14","index":15,"n_rows":55,"n_cols":17,"rows_kept":55,"merged":[[0,0,0,14],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16]],"flags":["formulas_cached_only"]}
["2017年在职人员工资预算表(统发)",{"$nulls":14}," "," "]
["填报单位:(盖章)",{"$nulls":3}," "," "," "," "," "," "," "," "," ","单位：元"," "," "," "]
["序号","姓名","人员身份","基本工资","津贴补贴等","特殊岗位津贴","基础性绩效工资","奖励性绩效工资","应发工资合计","全年累计(1-12月)","住房公积金(全年)","奖励性绩效住房公积金","职业年金","医疗保险(全年)","医疗附加险(全年)","年终一次性奖金","公用经费"]
[]
[0,null,null,7849,12948,0,0,0,{"v":20797,"d":"20,797.00"},{"v":249564,"d":"249,564.00"},{"v":29947.68,"d":"29,947.68"},{"v":0,"d":"0.00"},0,6843,750,0,36000]
[3,"李集洪","公务员",2523,4154,0,0,0,{"v":6677,"d":"6,677.00"},{"v":80124,"d":"80,124.00"},{"v":9614.88,"d":"9,614.88"},{"v":0,"d":"0.00"},0,2281,250,0,12000]
[2,"邓春燕","公务员",2401,4318,0,0,0,{"v":6719,"d":"6,719.00"},{"v":80628,"d":"80,628.00"},{"v":9675.36,"d":"9,675.36"},{"v":0,"d":"0.00"},0,2281,250,0,12000]
[1,"饶碧玉","公务员",2925,4476,0,0,0,{"v":7401,"d":"7,401.00"},{"v":88812,"d":"88,812.00"},{"v":10657.44,"d":"10,657.44"},{"v":0,"d":"0.00"},0,2281,250,0,12000]
{"$rows_empty":46}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"在职非统发15","index":16,"n_rows":56,"n_cols":18,"rows_kept":56,"merged":[[0,0,0,14],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17]],"flags":["formulas_cached_only"]}
["2017年在职人员工资预算表(非统发)",{"$nulls":14}," "," "," "]
["填报单位:(盖章)",{"$nulls":3}," "," "," "," "," "," "," "," "," "," "," "," "," ","单位：元"]
["序号","姓名","人员身份","基本工资","津贴补贴等","特殊岗位津贴","基础性绩效工资","奖励性绩效工资","应发工资合计","全年累计(1-12月)","住房公积金(全年)","奖励性绩效住房公积金","职业年金","养老保险","医疗保险(全年)","医疗附加险(全年)","年终一次性奖金","公用经费"]
[]
[0,null,null,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0]
{"$rows_empty":49}
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"定额人员16","index":17,"n_rows":56,"n_cols":5,"rows_kept":56,"merged":[[0,0,1,4],[2,0,2,3]],"flags":["formulas_cached_only"]}
["2017年定额人员工资预算表"]
[]
["填报单位:(盖章)",{"$nulls":3},"单位：元"]
["编号","姓名","人员身份名称","定额工资(每月)","定额工资(全年)"]
[0,null,null,{"v":2300,"d":"2,300"},{"v":27600,"d":"27,600"}]
[1,"林靖",null,{"v":2300,"d":"2,300"},{"v":27600,"d":"27,600"}]
{"$rows_empty":48}
[" "," "," "," "," "]
[" "," "," "," "," "]

{"sheet":"离退休统发17","index":18,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[0,0,1,11],[2,0,2,3]],"flags":["formulas_cached_only"]}
["2017年离退休人员工资预算表(统发)"]
[]
["填报单位:(盖章)",{"$nulls":3}," "," "," "," "," "," "," ","单位：元"]
["序号","姓名","退休工资","离休工资","住房改革补","护理费","每月应发工资合计","全年累计(1-12月)","福利费","医疗保险(全年)","医疗附加险(全年)","年终一次性奖金"]
[0,null,0,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0]
{"$rows_empty":49}
[" "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"离退休非统发18","index":19,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[0,0,1,11],[2,0,2,3]],"flags":["formulas_cached_only"]}
["2017年离退休人员工资预算表(非统发)"]
[]
["填报单位:(盖章)",{"$nulls":3}," "," "," "," "," "," "," ","单位：元"]
["序号","姓名","退休工资","离休工资","住房改革补","护理费","每月应发工资合计","全年累计(1-12月)","福利费","医疗保险(全年)","医疗附加险(全年)","年终一次性奖金"]
[0,null,0,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0]
{"$rows_empty":49}
[" "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"部门预算支出经济分类汇总表19","index":20,"n_rows":59,"n_cols":13,"rows_kept":59,"merged":[[0,0,2,12],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[5,12,7,12]],"flags":["formulas_cached_only"]}
["2017年始兴县部门预算支出经济分类汇总表"]
[]
[]
[" "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "]
["功能科目(类级)","合计","工资福利支出","商品和服务支出","对个人和家庭补助支出","对企事业单位的补助","转移性支出","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
[]
[]
["合计",{"v":414105,"d":"414,105.00"},{"v":277164,"d":"277,164.00"},{"v":99400,"d":"99,400.00"},{"v":37541,"d":"37,541.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出                                                              ",{"v":376564,"d":"376,564.00"},{"v":277164,"d":"277,164.00"},{"v":99400,"d":"99,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  红十字事业                                                                      ",{"v":376564,"d":"376,564.00"},{"v":277164,"d":"277,164.00"},{"v":99400,"d":"99,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出                                                          ",{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  行政事业单位医疗                                                                ",{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["住房保障支出                                                                    ",{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  住房改革支出                                                                    ",{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":43}
[" "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"公共财政部门预算支出经济分类明细表20","index":21,"n_rows":29,"n_cols":13,"rows_kept":29,"merged":[[0,0,2,12],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[5,12,7,12]],"flags":["formulas_cached_only"]}
["2017年始兴县部门预算支出经济分类汇总表"]
[]
[]
[" "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "]
["功能科目(类级)","合计","工资福利支出","商品和服务支出","对个人和家庭补助支出","对企事业单位的补助","转移性支出","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
[]
[]
["合计",{"v":414105,"d":"414,105.00"},{"v":277164,"d":"277,164.00"},{"v":99400,"d":"99,400.00"},{"v":37541,"d":"37,541.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出                                                              ",{"v":376564,"d":"376,564.00"},{"v":277164,"d":"277,164.00"},{"v":99400,"d":"99,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  红十字事业                                                                      ",{"v":376564,"d":"376,564.00"},{"v":277164,"d":"277,164.00"},{"v":99400,"d":"99,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出                                                          ",{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  行政事业单位医疗                                                                ",{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7593,"d":"7,593.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["住房保障支出                                                                    ",{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  住房改革支出                                                                    ",{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29948,"d":"29,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":13}
[" "," "," "," "," "," "," "," "," "," "," "," "," "]