{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["封面","收支总表","收入预算总表","支出预算总表","征收计划","项目支出","工资福利支出","公用支出","补助支出","2017年三公经费支出预算表"],"not_rendered":{"defined_names":22},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"flags":["formulas_cached_only"]}
[{"v":0,"d":"0.0000"}]
[]
[]
["盐边县新九乡党政办"]
["2017年部门预算批复表"]

{"sheet":"收支总表","index":1,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表1"]
["收支预算总表"]
[{"$nulls":3},"单位：元"]
["收          入",null,"支             出"]
["项              目","2017年预算数","项              目","2017年预算数"]
["一、当年财政拨款收入",{"v":3348012,"d":"3348012.00"},"一、工资福利支出",{"v":2661554,"d":"2661554.00"}]
["   其中：农村税费改革补助收入",{"v":0,"d":"0.00"},"二、日常公用支出",{"v":297375,"d":"297375.00"}]
["   其中：成品油价格和税费改革税收返还收入",{"v":0,"d":"0.00"},"三、对个人和家庭的补助支出",{"v":389083,"d":"389083.00"}]
["   其中：义务教育等转移支付收入",0,"四、项目支出",{"v":607806,"d":"607806.00"}]
["二、行政单位财政专户管理收入",0,"五、上缴上级支出",{"v":0,"d":"0.00"}]
["三、事业单位财政专户管理收入",0,"六、对附属单位补助支出",{"v":0,"d":"0.00"}]
["四、事业收入",0]
["五、事业单位经营收入",0]
["六、上级补助收入",0]
["七、附属单位上缴收入",0]
["八、其他收入",0]
["本  年  收  入  合  计",{"v":3348012,"d":"3348012.00"},"本  年  支  出  合  计",{"v":3955818,"d":"3,955,818"},null,null," "]
["九、上年预算外资金财政专户结余安排",{"v":0,"d":"0.00"},"七、结转下年",11]
["十、用事业基金弥补收支差额",{"v":0,"d":"0.00"},null,0]
["十一、上年结转",{"v":607817,"d":"607817.00"},null,0]
["    其中：专项资金",{"v":607817,"d":"607817.00"}]
["          事业单位经营亏损",{"v":0,"d":"0.00"},"       ",0]
[]
[]
["收      入      总      计",{"v":3955829,"d":"3,955,829"},"支      出      总      计",{"v":3955829,"d":"3,955,829"}]

{"sheet":"收入预算总表","index":2,"n_rows":21,"n_cols":22,"rows_kept":21,"merged":[[3,5,5,5],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[4,3,5,3],[4,4,5,4],[4,6,5,6],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算表2"]
["收入预算总表"]
[{"$nulls":21},"单位：元"]
["项目",{"$nulls":4},"合计","上年结转",null,null,"当年财政拨款（补助）收入",{"$nulls":3},"财政专户管理",null,null,"上年预算外资金财政专户结余安排","事业单位经营收入","其他收入","上级补助收入","附属单位 上缴收入","用事业基金弥补收入差额"]
["科目编码",null,null,"单位代码","单位名称、科目",null,"小计","其中：",null,"小计","其中：农村税费改革补助支出","其中：成品油价格和税费改革税收返还收入","义务教育等转移支付收入","小计","行政单位预算外收入","事业单位预算外收入"]
["类","款","项",{"$nulls":4},"上年预算内结转","上年预算外结转"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":3955829,"d":"3,955,829.00"},{"v":607817,"d":"607,817.00"},{"v":607817,"d":"607,817.00"},{"v":0,"d":"0.00"},{"v":3348012,"d":"3,348,012.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"810001","盐边县新九乡党政办",{"v":3955829,"d":"3,955,829.00"},{"v":607817,"d":"607,817.00"},{"v":607817,"d":"607,817.00"},{"v":0,"d":"0.00"},{"v":3348012,"d":"3,348,012.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","01","01","  810001","  行政运行",{"v":101743,"d":"101,743.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101743,"d":"101,743.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","01","04","  810001","  人大会议",{"v":30550,"d":"30,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30550,"d":"30,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","01","  810001","  行政运行",{"v":2135940,"d":"2,135,940.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2135940,"d":"2,135,940.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","02","  810001","  一般行政管理事务",{"v":367631,"d":"367,631.00"},{"v":367631,"d":"367,631.00"},{"v":367631,"d":"367,631.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","08","  810001","  信访事务",{"v":1811,"d":"1,811.00"},{"v":1811,"d":"1,811.00"},{"v":1811,"d":"1,811.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","02","  810001","  一般行政管理事务",{"v":3811,"d":"3,811.00"},{"v":3811,"d":"3,811.00"},{"v":3811,"d":"3,811.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","50","  810001","  事业运行",{"v":162827,"d":"162,827.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162827,"d":"162,827.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","31","01","  810001","  行政运行",{"v":175127,"d":"175,127.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175127,"d":"175,127.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","05","04","  810001","  未归口管理的行政单位离退休",{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","05","05","  810001","  机关事业单位基本养老保险缴费支出",{"v":404150,"d":"404,150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":404150,"d":"404,150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215","06","05","  810001","  安全监管监察专项",{"v":234564,"d":"234,564.00"},{"v":234564,"d":"234,564.00"},{"v":234564,"d":"234,564.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","  810001","  住房公积金",{"v":330475,"d":"330,475.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":330475,"d":"330,475.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"支出预算总表","index":3,"n_rows":21,"n_cols":19,"rows_kept":21,"merged":[[1,0,1,18],[3,5,5,5],[3,17,5,17],[3,18,5,18],[4,3,5,3],[4,4,5,4],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表3"]
["支出预算表"]
["",{"$nulls":17},"单位：元"]
["项    目",{"$nulls":4},"合计","基本支出",{"$nulls":3},"项目支出",{"$nulls":6},"上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称、科目",null,"小计","工资福利支出","日常公用支出","对个人和家庭的补助支出","小计","基础设施建设及大修理","会议培训大型活动","民生工程","专项业务","偿债资金","其他项目"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,"6","7","8","9","10","11","12","13","14"]
[{"$nulls":4},"合计",{"v":3955818,"d":"3,955,818"},{"v":3348012,"d":"3,348,012"},{"v":2661554,"d":"2,661,554"},{"v":297375,"d":"297,375"},{"v":389083,"d":"389,083"},{"v":607806,"d":"607,806"},0,0,0,{"v":607806,"d":"607,806"},0,0,0,0]
[{"$nulls":4},"盐边县新九乡党政办",{"v":3955818,"d":"3,955,818"},{"v":3348012,"d":"3,348,012"},{"v":2661554,"d":"2,661,554"},{"v":297375,"d":"297,375"},{"v":389083,"d":"389,083"},{"v":607806,"d":"607,806"},0,0,0,{"v":607806,"d":"607,806"},0,0,0,0]
["201","01","01","810001","  行政运行",{"v":101743,"d":"101,743"},{"v":101743,"d":"101,743"},{"v":96512,"d":"96,512"},{"v":5171,"d":"5,171"},60,0,0,0,0,0,0,0,0,0]
["201","01","04","810001","  人大会议",{"v":30550,"d":"30,550"},{"v":30550,"d":"30,550"},0,{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,0,0,0]
["201","03","01","810001","  行政运行",{"v":2135940,"d":"2,135,940"},{"v":2135940,"d":"2,135,940"},{"v":1853642,"d":"1,853,642"},{"v":231070,"d":"231,070"},{"v":51228,"d":"51,228"},0,0,0,0,0,0,0,0,0]
["201","03","02","810001","  一般行政管理事务",{"v":367631,"d":"367,631"},0,0,0,0,{"v":367631,"d":"367,631"},0,0,0,{"v":367631,"d":"367,631"},0,0,0,0]
["201","03","08","810001","  信访事务",{"v":1811,"d":"1,811"},0,0,0,0,{"v":1811,"d":"1,811"},0,0,0,{"v":1811,"d":"1,811"},0,0,0,0]
["201","06","02","810001","  一般行政管理事务",{"v":3800,"d":"3,800"},0,0,0,0,{"v":3800,"d":"3,800"},0,0,0,{"v":3800,"d":"3,800"},0,0,0,0]
["201","06","50","810001","  事业运行",{"v":162827,"d":"162,827"},{"v":162827,"d":"162,827"},{"v":153962,"d":"153,962"},{"v":8745,"d":"8,745"},120,0,0,0,0,0,0,0,0,0]
["201","31","01","810001","  行政运行",{"v":175127,"d":"175,127"},{"v":175127,"d":"175,127"},{"v":153288,"d":"153,288"},{"v":21839,"d":"21,839"},0,0,0,0,0,0,0,0,0,0]
["208","05","04","810001","  未归口管理的行政单位离退休",{"v":7200,"d":"7,200"},{"v":7200,"d":"7,200"},0,0,{"v":7200,"d":"7,200"},0,0,0,0,0,0,0,0,0]
["208","05","05","810001","  机关事业单位基本养老保险缴费支出",{"v":404150,"d":"404,150"},{"v":404150,"d":"404,150"},{"v":404150,"d":"404,150"},0,0,0,0,0,0,0,0,0,0,0]
["215","06","05","810001","  安全监管监察专项",{"v":234564,"d":"234,564"},0,0,0,0,{"v":234564,"d":"234,564"},0,0,0,{"v":234564,"d":"234,564"},0,0,0,0]
["221","02","01","810001","  住房公积金",{"v":330475,"d":"330,475"},{"v":330475,"d":"330,475"},0,0,{"v":330475,"d":"330,475"},0,0,0,0,0,0,0,0,0]

{"sheet":"征收计划","index":4,"n_rows":7,"n_cols":25,"rows_kept":7,"merged":[[1,0,1,24],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,3,24],[4,3,4,4],[4,5,4,6],[4,7,4,15],[4,16,4,24]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"预算表2-1"]
["行政事业性收费、基金、专项收入和其他预算外资金征收计划表"]
["",{"$nulls":23},"单位：元"]
["单位代码","项  目  名  称","上年预算外资金财政专户结余","2016年征收情况",{"$nulls":3},"2017年计划收取数"]
[{"$nulls":3},"预算内",null,"财政专户管理",null,"预算内管理",{"$nulls":8},"财政专户管理"]
[{"$nulls":3},"预算内计划收取数","预算内实际收取数","预算外计划收取数","预算外实际收取数","合计","政府性基金","专项收入","彩票资金收入","行政事业性收费","罚没收入","国有资本经营收入","国有资源（资产）有偿使用收入","其他收入","合计","政府性基金","专项收入","彩票资金收入","行政事业性收费","罚没收入","国有资本经营收入","国有资源（资产）有偿使用收入","其他收入"]
["**","**",1,"2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23"]

{"sheet":"项目支出","index":5,"n_rows":15,"n_cols":19,"rows_kept":15,"merged":[[1,0,1,18],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,4,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,3,18],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表3-5"]
["项目支出预算表"]
["",{"$nulls":17},"单位：元"]
["项    目",{"$nulls":5},"项目内容","是否政府采购","总计","当年财政拨款（补助）",null,null,"财政专户管理","事业单位经营收入安排","其他资金安排","上年结转安排"]
["科目编码",null,null,"单位代码","单位名称  ","科目、项目",{"$nulls":9},"合计","上年预算内结转安排","上年财政专户管理结转安排","上年其他资金结转安排"]
["类","款","项",{"$nulls":6},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",null,"**","**",1,"2","3","4","5","6","7","8","9","10","11"]
[{"$nulls":4},"合计",{"$nulls":3},{"v":607806,"d":"607806.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":607806,"d":"607806.00"},{"v":607806,"d":"607806.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"专项业务",null,null,{"v":607806,"d":"607806.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":607806,"d":"607806.00"},{"v":607806,"d":"607806.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","02","810001","盐边县新九乡党政办","  根据盐边财预【2016】9号下达2016年行政事业单位国有资产清查中","根据盐边财预【2016】9号下达2016年行政事业单位国有资产清查中介机构专项审计经费","否",{"v":3800,"d":"3800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3800,"d":"3800.00"},{"v":3800,"d":"3800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","08","810001","盐边县新九乡党政办","  根据盐边财预【2015】23号下达维稳信访调解经费","根据盐边财预【2015】23号下达维稳信访调解经费",null,{"v":1811,"d":"1811.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1811,"d":"1811.00"},{"v":1811,"d":"1811.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","02","810001","盐边县新九乡党政办","  根据盐边财预【2014】1号结余财力用于化债资金支出","根据盐边财预【2014】1号结余财力用于化债资金支出",null,{"v":1330,"d":"1330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1330,"d":"1330.00"},{"v":1330,"d":"1330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","02","810001","盐边县新九乡党政办","  根据新九财【2016】4号文下达2016年结余用于2017年化解债务支出","根据新九财【2016】4号文下达2016年结余用于2017年化解债务支出",null,{"v":346301,"d":"346301.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":346301,"d":"346301.00"},{"v":346301,"d":"346301.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","02","810001","盐边县新九乡党政办","  根据川财基【2015】29号下达2016年基层政权建设资金（用于：办公","根据川财基【2015】29号下达2016年基层政权建设资金（用于：办公设备购置）",null,{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215","06","05","810001","盐边县新九乡党政办","  根据盐财资建【2016】32号下达2016年乡镇安全生产监管专项经费","根据盐财资建【2016】32号下达2016年乡镇安全生产监管专项经费",null,{"v":234564,"d":"234564.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234564,"d":"234564.00"},{"v":234564,"d":"234564.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"工资福利支出","index":6,"n_rows":14,"n_cols":21,"rows_kept":14,"merged":[[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,3,20],[4,3,5,3],[4,4,5,4],[4,15,5,15],[4,16,4,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算表3-4"]
["工资福利支出预算表"]
["",{"$nulls":19},"单位：元"]
["项    目",{"$nulls":4},"合计","基本工资","津贴补贴","奖金","其他社会保障缴费","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","其他工资福利支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称、科目",{"$nulls":10},"总计","当年财政拨款（补助）",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":13},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,"11","12","13","14","15","16"]
[{"$nulls":4},"合计",{"v":2661554,"d":"2,661,554"},{"v":895404,"d":"895,404"},{"v":1037052,"d":"1,037,052"},{"v":69767,"d":"69,767"},{"v":179632,"d":"179,632"},0,null,{"v":404150,"d":"404,150"},0,{"v":57024,"d":"57,024"},{"v":2661554,"d":"2,661,554"},{"v":2661554,"d":"2,661,554"},{"v":2661554,"d":"2,661,554"},0,0,0]
[{"$nulls":4},"盐边县新九乡党政办",{"v":2661554,"d":"2,661,554"},{"v":895404,"d":"895,404"},{"v":1037052,"d":"1,037,052"},{"v":69767,"d":"69,767"},{"v":179632,"d":"179,632"},0,null,{"v":404150,"d":"404,150"},0,{"v":57024,"d":"57,024"},{"v":2661554,"d":"2,661,554"},{"v":2661554,"d":"2,661,554"},{"v":2661554,"d":"2,661,554"},0,0,0]
["201","01","01","810001","  行政运行",{"v":96512,"d":"96,512"},{"v":40956,"d":"40,956"},{"v":42540,"d":"42,540"},{"v":3413,"d":"3,413"},{"v":7491,"d":"7,491"},0,0,0,0,{"v":2112,"d":"2,112"},{"v":96512,"d":"96,512"},{"v":96512,"d":"96,512"},{"v":96512,"d":"96,512"},0,0,0]
["201","03","01","810001","  行政运行",{"v":1853642,"d":"1,853,642"},{"v":762960,"d":"762,960"},{"v":893196,"d":"893,196"},{"v":2774,"d":"2,774"},{"v":146136,"d":"146,136"},0,0,0,0,{"v":48576,"d":"48,576"},{"v":1853642,"d":"1,853,642"},{"v":1853642,"d":"1,853,642"},{"v":1853642,"d":"1,853,642"},0,0,0]
["201","06","50","810001","  事业运行",{"v":153962,"d":"153,962"},{"v":58200,"d":"58,200"},{"v":58560,"d":"58,560"},0,{"v":14453,"d":"14,453"},0,{"v":18525,"d":"18,525"},0,0,{"v":4224,"d":"4,224"},{"v":153962,"d":"153,962"},{"v":153962,"d":"153,962"},{"v":153962,"d":"153,962"},0,0,0]
["201","31","01","810001","  行政运行",{"v":153288,"d":"153,288"},{"v":33288,"d":"33,288"},{"v":42756,"d":"42,756"},{"v":63580,"d":"63,580"},{"v":11552,"d":"11,552"},0,0,0,0,{"v":2112,"d":"2,112"},{"v":153288,"d":"153,288"},{"v":153288,"d":"153,288"},{"v":153288,"d":"153,288"},0,0,0]
["208","05","05","810001","  机关事业单位基本养老保险缴费支出",{"v":404150,"d":"404,150"},0,0,0,0,0,0,{"v":404150,"d":"404,150"},0,0,{"v":404150,"d":"404,150"},{"v":404150,"d":"404,150"},{"v":404150,"d":"404,150"},0,0,0]

{"sheet":"公用支出","index":7,"n_rows":14,"n_cols":39,"rows_kept":14,"merged":[[1,0,1,38],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[3,30,5,30],[3,31,5,31],[3,32,5,32],[3,33,3,38],[4,3,5,3],[4,4,5,4],[4,33,5,33],[4,34,4,36],[4,37,5,37],[4,38,5,38]],"flags":["formulas_cached_only"]}
[{"$nulls":38},"预算表3-3"]
["日常公用支出预算表"]
["",{"$nulls":37},"单位：元"]
["项    目",{"$nulls":4},"合计","办公费","印刷费","咨询费","手续费","水电","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）?","维修费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","税金及附加费用","其他交通费用","其他商品和服务支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称、科目",{"$nulls":28},"总计","财政拨款（补助）安排",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":31},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",1,2,"3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","24","25","26","27","28","29","30","31","32","33","38","39","40","41","42","43"]
[{"$nulls":4},"合计",{"v":297375,"d":"297,375"},{"v":14000,"d":"14,000"},0,0,0,0,{"v":43883,"d":"43,883"},{"v":41000,"d":"41,000"},0,0,{"v":26764,"d":"26,764"},0,0,0,{"v":60550,"d":"60,550"},{"v":5000,"d":"5,000"},{"v":4424,"d":"4,424"},0,0,0,0,0,{"v":40415,"d":"40,415"},{"v":31339,"d":"31,339"},{"v":30000,"d":"30,000"},0,0,0,{"v":297375,"d":"297,375"},{"v":297375,"d":"297,375"},{"v":297375,"d":"297,375"},0,0,0]
[{"$nulls":4},"盐边县新九乡党政办",{"v":297375,"d":"297,375"},{"v":14000,"d":"14,000"},0,0,0,0,{"v":43883,"d":"43,883"},{"v":41000,"d":"41,000"},0,0,{"v":26764,"d":"26,764"},0,0,0,{"v":60550,"d":"60,550"},{"v":5000,"d":"5,000"},{"v":4424,"d":"4,424"},0,0,0,0,0,{"v":40415,"d":"40,415"},{"v":31339,"d":"31,339"},{"v":30000,"d":"30,000"},0,0,0,{"v":297375,"d":"297,375"},{"v":297375,"d":"297,375"},{"v":297375,"d":"297,375"},0,0,0]
[201,1,1,810001,"  行政运行",{"v":5171,"d":"5,171"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1738,"d":"1,738"},{"v":1433,"d":"1,433"},0,0,0,0,{"v":5171,"d":"5,171"},{"v":5171,"d":"5,171"},{"v":5171,"d":"5,171"},0,0,0]
[201,1,4,810001,"  人大会议",{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":30550,"d":"30,550"},{"v":30550,"d":"30,550"},{"v":30550,"d":"30,550"},0,0,0]
[201,3,1,810001,"  行政运行",{"v":231070,"d":"231,070"},{"v":6000,"d":"6,000"},0,0,0,0,{"v":43883,"d":"43,883"},{"v":41000,"d":"41,000"},0,0,{"v":10883,"d":"10,883"},0,0,0,{"v":30000,"d":"30,000"},{"v":5000,"d":"5,000"},{"v":4424,"d":"4,424"},0,0,0,0,0,{"v":33176,"d":"33,176"},{"v":26704,"d":"26,704"},{"v":30000,"d":"30,000"},0,0,0,{"v":231070,"d":"231,070"},{"v":231070,"d":"231,070"},{"v":231070,"d":"231,070"},0,0,0]
[201,6,50,810001,"  事业运行",{"v":8745,"d":"8,745"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2708,"d":"2,708"},{"v":2037,"d":"2,037"},0,0,0,0,{"v":8745,"d":"8,745"},{"v":8745,"d":"8,745"},{"v":8745,"d":"8,745"},0,0,0]
[201,31,1,810001,"  行政运行",{"v":21839,"d":"21,839"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,{"v":15881,"d":"15,881"},0,0,0,0,0,0,0,0,0,0,0,{"v":2793,"d":"2,793"},{"v":1165,"d":"1,165"},0,0,0,0,{"v":21839,"d":"21,839"},{"v":21839,"d":"21,839"},{"v":21839,"d":"21,839"},0,0,0]

{"sheet":"补助支出","index":8,"n_rows":14,"n_cols":26,"rows_kept":14,"merged":[[1,0,1,25],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,3,25],[4,3,5,3],[4,4,5,4],[4,20,5,20],[4,21,4,23],[4,24,5,24],[4,25,5,25]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算表3-4"]
["对个人和家庭的补助支出预算表"]
["",{"$nulls":24},"单位：元"]
["项    目",{"$nulls":4},"合计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","住房公积金","购房补贴","采暖补贴","物业服务补贴","其他对个人和家庭补助支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称、科目",{"$nulls":15},"总计","当年财政拨款（补助）",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":18},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,"12","13","14","15","16","17","18","19","20","21"]
[{"$nulls":4},"合计",{"v":389083,"d":"389,083"},0,0,0,{"v":25344,"d":"25,344"},{"v":25344,"d":"25,344"},0,{"v":7200,"d":"7,200"},0,720,{"v":330475,"d":"330,475"},0,0,0,0,{"v":389083,"d":"389,083"},{"v":389083,"d":"389,083"},{"v":389083,"d":"389,083"},0,0,0]
[{"$nulls":4},"盐边县新九乡党政办",{"v":389083,"d":"389,083"},0,0,0,{"v":25344,"d":"25,344"},{"v":25344,"d":"25,344"},0,{"v":7200,"d":"7,200"},0,720,{"v":330475,"d":"330,475"},0,0,0,0,{"v":389083,"d":"389,083"},{"v":389083,"d":"389,083"},{"v":389083,"d":"389,083"},0,0,0]
["201","01","01","810001","  行政运行",60,0,0,0,0,0,0,0,0,60,0,0,0,0,0,60,60,60,0,0,0]
["201","03","01","810001","  行政运行",{"v":51228,"d":"51,228"},0,0,0,{"v":25344,"d":"25,344"},{"v":25344,"d":"25,344"},0,0,0,540,0,0,0,0,0,{"v":51228,"d":"51,228"},{"v":51228,"d":"51,228"},{"v":51228,"d":"51,228"},0,0,0]
["201","06","50","810001","  事业运行",120,0,0,0,0,0,0,0,0,120,0,0,0,0,0,120,120,120,0,0,0]
["208","05","04","810001","  未归口管理的行政单位离退休",{"v":7200,"d":"7,200"},0,0,0,0,0,0,{"v":7200,"d":"7,200"},0,0,0,0,0,0,0,{"v":7200,"d":"7,200"},{"v":7200,"d":"7,200"},{"v":7200,"d":"7,200"},0,0,0]
["221","02","01","810001","  住房公积金",{"v":330475,"d":"330,475"},0,0,0,0,0,0,0,0,0,{"v":330475,"d":"330,475"},0,0,0,0,{"v":330475,"d":"330,475"},{"v":330475,"d":"330,475"},{"v":330475,"d":"330,475"},0,0,0]

{"sheet":"2017年三公经费支出预算表","index":9,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,9],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[]
["2017年“三公”经费支出预算表"]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","功能科目编码","功能科目名称","“三公”经费财政拨款支出"]
[{"$nulls":4},"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":6},"小计","公务用车购置","公务用车运行维护费"]
[null,"合计",null,null,{"v":34424,"d":"34,424"},0,{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},{"v":4424,"d":"4,424"}]
["810001","盐边县新九乡党政办","2010301","行政运行",{"v":34424,"d":"34,424"},0,{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},{"v":4424,"d":"4,424"}]