{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["Sheet1","Sheet2","Sheet3","Sheet4","Sheet5","Sheet6","Sheet7","Sheet8"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":37,"n_cols":6,"rows_kept":37,"flags":["formulas_cached_only"]}
["部门公开表1",{"$nulls":4},"预算01表"]
["收支预算总表"]
["填报单位：樟树市统计局",{"$nulls":4},"单位：元"]
["收      入",null,"支          出"]
["项目","预算数","按支出项目类别","预算数","按支出功能科目","预算数"]
["一、财政拨款",{"v":2569949.28,"d":"2,569,949.28"},"一、基本支出",{"v":1687949.28,"d":"1,687,949.28"},"[201]一般公共服务支出",{"v":2080848.2,"d":"2,080,848.20"}]
["    经费拨款（补助）",{"v":2569949.28,"d":"2,569,949.28"},"    工资福利支出",{"v":1418484.88,"d":"1,418,484.88"},"[202]外交支出",{"v":0,"d":"0.00"}]
["    罚没收入成本性支出",{"v":0,"d":"0.00"},"    商品服务支出",{"v":141369.2,"d":"141,369.20"},"[203]国防支出",{"v":0,"d":"0.00"}]
["    纳入预算管理的行政事业性收入成本性支出",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",{"v":128095.2,"d":"128,095.20"},"[204]公共安全支出",{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"},"[205]教育支出",{"v":0,"d":"0.00"}]
["    纳入预算的政府性基金收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":882000,"d":"882,000.00"},"[206]科学技术支出",{"v":0,"d":"0.00"}]
["二、行政单位预算外资金收入",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"},"[207]文化体育与传媒支出",{"v":0,"d":"0.00"}]
["三、事业收入",{"v":0,"d":"0.00"},"    商品服务支出",{"v":0,"d":"0.00"},"[208]社会保障和就业支出",{"v":306842.28,"d":"306,842.28"}]
["    预算外财政专户核拨资金",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",{"v":0,"d":"0.00"},"[209]社会保险基金支出",{"v":0,"d":"0.00"}]
["    其他事业收入",{"v":0,"d":"0.00"},"    行政事业性项目支出",{"v":0,"d":"0.00"},"[210]医疗卫生与计划生育支出",{"v":61723.6,"d":"61,723.60"}]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"},"[211]节能环保支出",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"    其他项目支出",{"v":882000,"d":"882,000.00"},"[212]城乡社区支出",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"三、事业单位经营支出",{"v":0,"d":"0.00"},"[213]农林水支出",{"v":0,"d":"0.00"}]
["七、其他收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"},"[214]交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"},"[215]资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"[216]商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"[217]金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"[219]援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"[220]国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"[221]住房保障支出",{"v":120535.2,"d":"120,535.20"}]
[{"$nulls":4},"[222]粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"[227]预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"[230]转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"[231-232]债务还本付息支出",{"v":0,"d":"0.0000"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.0000"}]
[]
["本年收入合计",{"v":2569949.28,"d":"2,569,949.28"},"本年支出合计",{"v":2569949.2800000003,"d":"2,569,949.28"},"本年支出合计",{"v":2569949.2800000003,"d":"2,569,949.28"}]
["八、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"六、结转下年",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["九、上年结转",{"v":0,"d":"0.00"}]
["        财政拨款结转 ",{"v":0,"d":"0.00"}]
["        其他资金结转",{"v":0,"d":"0.00"}]
["收入总计",{"v":2569949.28,"d":"2,569,949.28"},"支出总计",{"v":2569949.2800000003,"d":"2,569,949.28"},"支出总计",{"v":2569949.2800000003,"d":"2,569,949.28"}]

{"sheet":"Sheet2","index":1,"n_rows":20,"n_cols":20,"rows_kept":20,"merged":[[0,0,0,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,11,4,11],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
["部门公开表2：",{"$nulls":18},"预算02表"]
["部门收入总表"]
["填报单位：樟树市统计局",{"$nulls":18},"单位：元"]
["单位编码","?位名称（科目）","总计","上年结转",null,"财政拨款",{"$nulls":5},"行政单位预算外资金收入","事业收入",null,null,"事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","用事业基金弥补收支差额"]
[{"$nulls":3},"财政拨款结转","其他资金结转","小计","经费拨款（补助）","罚没收入成本性支出","纳入预算管理的行政事业性收入成本性支出","专项收入","纳入预算的政府性基金收入",null,"小计","预算外财政专户核拨资金","其他事业收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,"合计",{"v":2569949.28,"d":"2,569,949.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2569949.28,"d":"2,569,949.28"},{"v":2569949.28,"d":"2,569,949.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"樟树市统计局",{"v":2569949.28,"d":"2,569,949.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2569949.28,"d":"2,569,949.28"},{"v":2569949.28,"d":"2,569,949.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["130001","  樟树市统计局",{"v":2569949.28,"d":"2,569,949.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2569949.28,"d":"2,569,949.28"},{"v":2569949.28,"d":"2,569,949.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    专项普查活动",{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"v":350000,"d":"350,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    住房公积金",{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120535.2,"d":"120,535.20"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    行政运行（统计信息事务）",{"v":1198848.2,"d":"1,198,848.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1198848.2,"d":"1,198,848.20"},{"v":1198848.2,"d":"1,198,848.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    行政单位医疗",{"v":61723.6,"d":"61,723.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61723.6,"d":"61,723.60"},{"v":61723.6,"d":"61,723.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    统计抽样调查",{"v":305000,"d":"305,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":305000,"d":"305,000.00"},{"v":305000,"d":"305,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    机关事业单位职业年金缴费支出",{"v":83886,"d":"83,886.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83886,"d":"83,886.00"},{"v":83886,"d":"83,886.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    机关事业单位基本养老保险缴费支出",{"v":209715,"d":"209,715.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":209715,"d":"209,715.00"},{"v":209715,"d":"209,715.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    财政对失业保险基金的补助",{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    财政对生育保险基金的补助",{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    财政对工伤保险基金的补助",{"v":3055.68,"d":"3,055.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3055.68,"d":"3,055.68"},{"v":3055.68,"d":"3,055.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","    专项统计业务",{"v":227000,"d":"227,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":227000,"d":"227,000.00"},{"v":227000,"d":"227,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"Sheet3","index":2,"n_rows":20,"n_cols":21,"rows_kept":20,"merged":[[0,0,0,1],[3,0,4,0],[3,4,4,4],[3,5,4,5],[3,18,4,18],[3,19,4,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
["部门公开表3：",{"$nulls":19},"预算03表"]
["部门支出总表"]
["填报单位：樟树市统计局",{"$nulls":19},"单位：元"]
["单位编码","科目",null,null,"?位名称（科目）","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":6},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品服务支出","对个人和家庭补助支出","其他资本性支出","小计","工资福利支出","商品服务支出","对个人和家庭补助支出","行政事业性项目支出","基本建设支出","其他项目支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",{"v":2569949.28,"d":"2,569,949.28"},{"v":1687949.28,"d":"1,687,949.28"},{"v":1418484.88,"d":"1,418,484.88"},{"v":141369.2,"d":"141,369.20"},{"v":128095.2,"d":"128,095.20"},{"v":0,"d":"0.00"},{"v":882000,"d":"882,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":882000,"d":"882,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"樟树市统计局",{"v":2569949.28,"d":"2,569,949.28"},{"v":1687949.28,"d":"1,687,949.28"},{"v":1418484.88,"d":"1,418,484.88"},{"v":141369.2,"d":"141,369.20"},{"v":128095.2,"d":"128,095.20"},{"v":0,"d":"0.00"},{"v":882000,"d":"882,000.00"},{"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":882000,"d":"882,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["130001",{"$nulls":3},"  樟树市统计局",{"v":2569949.28,"d":"2,569,949.28"},{"v":1687949.28,"d":"1,687,949.28"},{"v":1418484.88,"d":"1,418,484.88"},{"v":141369.2,"d":"141,369.20"},{"v":128095.2,"d":"128,095.20"},{"v":0,"d":"0.00"},{"v":882000,"d":"882,000.00"},{"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":882000,"d":"882,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001","201","05","01","    行政运行（统计信息事务）",{"v":1198848.2,"d":"1,198,848.20"},{"v":1198848.2,"d":"1,198,848.20"},{"v":1049919,"d":"1,049,919.00"},{"v":141369.2,"d":"141,369.20"},{"v":7560,"d":"7,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"05","    专项统计业务",{"v":227000,"d":"227,000.00"},{"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":227000,"d":"227,000.00"},{"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":227000,"d":"227,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",null,null,"07","    专项普查活动",{"v":350000,"d":"350,000.00"},{"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":350000,"d":"350,000.00"},{"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":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",null,null,"08","    统计抽样调查",{"v":305000,"d":"305,000.00"},{"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":305000,"d":"305,000.00"},{"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":305000,"d":"305,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","208",null,"05","    机关事业单位基本养老保险缴费支出",{"v":209715,"d":"209,715.00"},{"v":209715,"d":"209,715.00"},{"v":209715,"d":"209,715.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"06","    机关事业单位职业年金缴费支出",{"v":83886,"d":"83,886.00"},{"v":83886,"d":"83,886.00"},{"v":83886,"d":"83,886.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"27","01","    财政对失业保险基金的补助",{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"02","    财政对工伤保险基金的补助",{"v":3055.68,"d":"3,055.68"},{"v":3055.68,"d":"3,055.68"},{"v":3055.68,"d":"3,055.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"03","    财政对生育保险基金的补助",{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","11","01","    行政单位医疗",{"v":61723.6,"d":"61,723.60"},{"v":61723.6,"d":"61,723.60"},{"v":61723.6,"d":"61,723.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,"    住房公积金",{"v":120535.2,"d":"120,535.20"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"Sheet4","index":3,"n_rows":38,"n_cols":4,"rows_kept":38,"flags":["formulas_cached_only"]}
["部门公开表4",null,null,"预算01表"]
["财政拨款收支总表"]
["填报单位：樟树市统计局",null,null,"单位：元"]
["收      入"]
["项目","预算数","按支出功能科目","预算数"]
["一、财政拨款",{"v":2569949.28,"d":"2,569,949.28"},"一般公共服务支出",{"v":2080848.2,"d":"2,080,848.20"}]
["    经费拨款（补助）",{"v":2569949.28,"d":"2,569,949.28"},"  统计信息事务",{"v":2080848.2,"d":"2,080,848.20"}]
["    罚没收入成本性支出",{"v":0,"d":"0.00"},"    行政运行（统计信息事务）",{"v":1198848.2,"d":"1,198,848.20"}]
["    纳入预算管理的行政事业性收入成本性支出",{"v":0,"d":"0.00"},"    专项统计业务",{"v":227000,"d":"227,000.00"}]
["    专项收入",{"v":0,"d":"0.00"},"    专项普查活动",{"v":350000,"d":"350,000.00"}]
["    纳入预算的政府性基金收入",{"v":0,"d":"0.00"},"    统计抽样调查",{"v":305000,"d":"305,000.00"}]
["二、行政单位预算外资金收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":306842.28,"d":"306,842.28"}]
["三、事业收入",{"v":0,"d":"0.00"},"  行政事业单位离退休",{"v":293601,"d":"293,601.00"}]
["    预算外财政专户核拨资金",{"v":0,"d":"0.00"},"    机关事业单位基本养老保险缴费支出",{"v":209715,"d":"209,715.00"}]
["    其他事业收入",{"v":0,"d":"0.00"},"    机关事业单位职业年金缴费支出",{"v":83886,"d":"83,886.00"}]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"  财政对其他社会保险基金的补助",{"v":13241.28,"d":"13,241.28"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"    财政对失业保险基金的补助",{"v":5092.8,"d":"5,092.80"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"    财政对工伤保险基金的补助",{"v":3055.68,"d":"3,055.68"}]
["七、其他收入",{"v":0,"d":"0.00"},"    财政对生育保险基金的补助",{"v":5092.8,"d":"5,092.80"}]
[null,null,"医疗卫生与计划生育支出",{"v":61723.6,"d":"61,723.60"}]
[null,null,"  行政事业单位医疗",{"v":61723.6,"d":"61,723.60"}]
[null,null,"    行政单位医疗",{"v":61723.6,"d":"61,723.60"}]
[null,null,"住房保障支出",{"v":120535.2,"d":"120,535.20"}]
[null,null,"  住房改革支出",{"v":120535.2,"d":"120,535.20"}]
[null,null,"    住房公积金",{"v":120535.2,"d":"120,535.20"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":2569949.28,"d":"2,569,949.28"},"本年支出合计",{"v":2569949.2800000003,"d":"2,569,949.28"}]
["八、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年"]
["九、上年结转",{"v":0,"d":"0.00"}]
["        财政拨款结转 ",{"v":0,"d":"0.00"}]
["        其他资金结转",{"v":0,"d":"0.00"}]
["收入总计",{"v":2569949.28,"d":"2,569,949.28"},"支出总计",{"v":2569949.2800000003,"d":"2,569,949.28"}]

{"sheet":"Sheet5","index":4,"n_rows":27,"n_cols":20,"rows_kept":27,"merged":[[3,3,4,3],[3,4,4,4],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
["部门公开表5",{"$nulls":18},"预算04表"]
["一般公共预算支出表（按科目）"]
["填报单位：樟树市统计局",{"$nulls":18},"单位：元"]
["科目",null,null,"?位名称（科目）","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":6},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",null,null,"小计","工资福利支出","商品服务支出","对个人和家庭补助支出","其他资本性支出","小计","工资福利支出","商品服务支出","对个人和家庭补助支出","行政事业性项目支出","基本建设支出","其他项目支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":3},"合计",{"v":2569949.28,"d":"2,569,949.28"},{"v":1687949.28,"d":"1,687,949.28"},{"v":1418484.88,"d":"1,418,484.88"},{"v":141369.2,"d":"141,369.20"},{"v":128095.2,"d":"128,095.20"},{"v":0,"d":"0.00"},{"v":882000,"d":"882,000.00"},{"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":882000,"d":"882,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":2080848.2,"d":"2,080,848.20"},{"v":1198848.2,"d":"1,198,848.20"},{"v":1049919,"d":"1,049,919.00"},{"v":141369.2,"d":"141,369.20"},{"v":7560,"d":"7,560.00"},{"v":0,"d":"0.00"},{"v":882000,"d":"882,000.00"},{"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":882000,"d":"882,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  统计信息事务",{"v":2080848.2,"d":"2,080,848.20"},{"v":1198848.2,"d":"1,198,848.20"},{"v":1049919,"d":"1,049,919.00"},{"v":141369.2,"d":"141,369.20"},{"v":7560,"d":"7,560.00"},{"v":0,"d":"0.00"},{"v":882000,"d":"882,000.00"},{"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":882000,"d":"882,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  05","01","    行政运行（统计信息事务）",{"v":1198848.2,"d":"1,198,848.20"},{"v":1198848.2,"d":"1,198,848.20"},{"v":1049919,"d":"1,049,919.00"},{"v":141369.2,"d":"141,369.20"},{"v":7560,"d":"7,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","05","    专项统计业务",{"v":227000,"d":"227,000.00"},{"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":227000,"d":"227,000.00"},{"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":227000,"d":"227,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","07","    专项普查活动",{"v":350000,"d":"350,000.00"},{"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":350000,"d":"350,000.00"},{"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":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","08","    统计抽样调查",{"v":305000,"d":"305,000.00"},{"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":305000,"d":"305,000.00"},{"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":305000,"d":"305,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"v":306842.28,"d":"306,842.28"},{"v":306842.28,"d":"306,842.28"},{"v":306842.28,"d":"306,842.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"05",null,"  行政事业单位离退休",{"v":293601,"d":"293,601.00"},{"v":293601,"d":"293,601.00"},{"v":293601,"d":"293,601.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","    机关事业单位基本养老保险缴费支出",{"v":209715,"d":"209,715.00"},{"v":209715,"d":"209,715.00"},{"v":209715,"d":"209,715.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","06","    机关事业单位职业年金缴费支出",{"v":83886,"d":"83,886.00"},{"v":83886,"d":"83,886.00"},{"v":83886,"d":"83,886.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"27",null,"  财政对其他社会保险基金的补助",{"v":13241.28,"d":"13,241.28"},{"v":13241.28,"d":"13,241.28"},{"v":13241.28,"d":"13,241.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  27","01","    财政对失业保险基金的补助",{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","02","    财政对工伤保险基金的补助",{"v":3055.68,"d":"3,055.68"},{"v":3055.68,"d":"3,055.68"},{"v":3055.68,"d":"3,055.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","03","    财政对生育保险基金的补助",{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"医疗卫生与计划生育支出",{"v":61723.6,"d":"61,723.60"},{"v":61723.6,"d":"61,723.60"},{"v":61723.6,"d":"61,723.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"11",null,"  行政事业单位医疗",{"v":61723.6,"d":"61,723.60"},{"v":61723.6,"d":"61,723.60"},{"v":61723.6,"d":"61,723.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  11","01","    行政单位医疗",{"v":61723.6,"d":"61,723.60"},{"v":61723.6,"d":"61,723.60"},{"v":61723.6,"d":"61,723.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"住房保障支出",{"v":120535.2,"d":"120,535.20"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"02",null,"  住房改革支出",{"v":120535.2,"d":"120,535.20"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","    住房公积金",{"v":120535.2,"d":"120,535.20"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"Sheet6","index":5,"n_rows":18,"n_cols":23,"rows_kept":18,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[3,6,3,11],[3,21,3,22],[4,1,5,1],[4,2,5,2],[4,3,5,3],[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],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
["部门公开表6"]
["一般公共预算基本支出表"]
["填报单位：樟树市统计局"]
["单位编码","科目编码",null,null,"?位名称（科目）","合计","工资福利支出",{"$nulls":5},"对个人和家庭的补助",{"$nulls":8},"商品服务支出"]
[null,"类","款","项",null,null,"基本工资","行政单位津补贴","事业单位津补贴","奖金","社会保障缴费","其他","基本离休费","基本退休费","行政单位离退休人员津补贴","事业单位离退休人员津补贴","离退休生活补助","遗属补助","住房公积金","助学金","其他","综合定额管理公用经费","非定额管理公用经费"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,null,12,13,14,15,16,17]
[{"$nulls":4},"合计",{"v":1687949.28,"d":"1,687,949.28"},{"v":529380,"d":"529,380.00"},{"v":475080,"d":"475,080.00"},{"v":0,"d":"0.00"},{"v":44115,"d":"44,115.00"},{"v":368565.88,"d":"368,565.88"},{"v":1344,"d":"1,344.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2880,"d":"2,880.00"},{"v":4680,"d":"4,680.00"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":41369.2,"d":"41,369.20"}]
[{"$nulls":4},"樟树市统计局",{"v":1687949.28,"d":"1,687,949.28"},{"v":529380,"d":"529,380.00"},{"v":475080,"d":"475,080.00"},{"v":0,"d":"0.00"},{"v":44115,"d":"44,115.00"},{"v":368565.88,"d":"368,565.88"},{"v":1344,"d":"1,344.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2880,"d":"2,880.00"},{"v":4680,"d":"4,680.00"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":41369.2,"d":"41,369.20"}]
["130001",{"$nulls":3},"  樟树市统计局",{"v":1687949.28,"d":"1,687,949.28"},{"v":529380,"d":"529,380.00"},{"v":475080,"d":"475,080.00"},{"v":0,"d":"0.00"},{"v":44115,"d":"44,115.00"},{"v":368565.88,"d":"368,565.88"},{"v":1344,"d":"1,344.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2880,"d":"2,880.00"},{"v":4680,"d":"4,680.00"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":41369.2,"d":"41,369.20"}]
["  130001","201","05","01","    行政运行（统计信息事务）",{"v":1198848.2,"d":"1,198,848.20"},{"v":529380,"d":"529,380.00"},{"v":475080,"d":"475,080.00"},{"v":0,"d":"0.00"},{"v":44115,"d":"44,115.00"},{"v":0,"d":"0.00"},{"v":1344,"d":"1,344.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2880,"d":"2,880.00"},{"v":4680,"d":"4,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":41369.2,"d":"41,369.20"}]
["  ","208",null,"05","    机关事业单位基本养老保险缴费支出",{"v":209715,"d":"209,715.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":209715,"d":"209,715.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"06","    机关事业单位职业年金缴费支出",{"v":83886,"d":"83,886.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83886,"d":"83,886.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"27","01","    财政对失业保险基金的补助",{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"02","    财政对工伤保险基金的补助",{"v":3055.68,"d":"3,055.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3055.68,"d":"3,055.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"03","    财政对生育保险基金的补助",{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5092.8,"d":"5,092.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","11","01","    行政单位医疗",{"v":61723.6,"d":"61,723.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61723.6,"d":"61,723.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,"    住房公积金",{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120535.2,"d":"120,535.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"Sheet7","index":6,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[4,0,6,0],[4,4,6,4],[4,5,4,7],[4,8,4,10],[4,11,4,17],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,5,14],[5,15,5,17]],"flags":["formulas_cached_only"]}
["部门公开表7",{"$nulls":16},"预算16表"]
["一般公共预算“三公”经费支出表"]
[{"$nulls":17},"单位：元"]
["填报单位：樟树市统计局"]
["单位编码","科目编码",null,null,"功能科目","因公出国(境)费",null,null,"公务接待费",null,null,"公务用车购置及运行维护费"]
[null,"类","款","项",null,"小计","财政拨款","其他资金","小计","财政拨款","其他资金","合计","公务用车运行维护费",null,null,"公务用车购置"]
[{"$nulls":12},"小计","财政拨款","其他资金","小计","财政拨款","其他资金"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"}]
["130",{"$nulls":3},"樟树市统计局",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  130001",{"$nulls":3},"  樟树市统计局",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"}]
["    130001","201","05","01","    行政运行（统计信息事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"}]

{"sheet":"Sheet8","index":7,"n_rows":6,"n_cols":19,"rows_kept":6,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["部门公开表8",{"$nulls":17},"预算09表"]
["政府性基金预算支出表"]
["",{"$nulls":17},"单位：元"]
["单位编码","科目编码",null,null,"?位名称（科目）","收入合计","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",{"$nulls":3},"小计","工资福利支出","商品服务支出","对个人和家庭的补助支出","其他资本性支出","小计","工资福利支出","商品服务支出","对个人和家庭的补助支出","行政事业性项目","基本建设支出","其他项目"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]