{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:130樟树市统计局 , 130001樟树市统计局本级 , 360982樟树市",null,null,"单位：万元"]
["收      入",null,"支       出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":273.959334,"d":"273.96"},"一般公共服务支出",{"v":219.219976,"d":"219.22"}]
["    一般公共预算拨款收入",{"v":273.959334,"d":"273.96"},"社会保障和就业支出",{"v":34.541774,"d":"34.54"}]
["    专项收入",null,"卫生健康支出",{"v":6.866928,"d":"6.87"}]
["    政府性基金预算拨款收入",null,"住房保障支出",{"v":13.330656,"d":"13.33"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",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"}]
[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"}]
[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"}]
[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"}]
[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":273.959334,"d":"273.96"},"本年支出合计",{"v":273.959334,"d":"273.96"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":273.959334,"d":"273.96"},"支出总计",{"v":273.959334,"d":"273.96"}]

{"sheet":"部门收入总表","index":1,"n_rows":29,"n_cols":15,"rows_kept":29,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位:130樟树市统计局 , 130001樟树市统计局本级 , 360982樟树市",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":273.959334,"d":"273.96"},null,{"v":273.959334,"d":"273.96"},{"v":273.959334,"d":"273.96"}]
["221","住房保障支出",null,null,{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]
["　02","　住房改革支出",{"v":13.330656,"d":"13.33"},null,{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]
["　　2210201","　　住房公积金",{"v":13.330656,"d":"13.33"},null,{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]
["210","卫生健康支出",{"v":6.866928,"d":"6.87"},null,{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["　11","　行政事业单位医疗",{"v":6.866928,"d":"6.87"},null,{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["　　2101101","　　行政单位医疗",{"v":6.866928,"d":"6.87"},null,{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["208","社会保障和就业支出",{"v":34.541774,"d":"34.54"},null,{"v":34.541774,"d":"34.54"},{"v":34.541774,"d":"34.54"}]
["　27","　财政对其他社会保险基金的补助",{"v":1.443558,"d":"1.44"},null,{"v":1.443558,"d":"1.44"},{"v":1.443558,"d":"1.44"}]
["　　2082703","　　财政对生育保险基金的补助",{"v":0.61428,"d":"0.61"},null,{"v":0.61428,"d":"0.61"},{"v":0.61428,"d":"0.61"}]
["　　2082702","　　财政对工伤保险基金的补助",{"v":0.368568,"d":"0.37"},null,{"v":0.368568,"d":"0.37"},{"v":0.368568,"d":"0.37"}]
["　　2082701","　　财政对失业保险基金的补助",{"v":0.46071,"d":"0.46"},null,{"v":0.46071,"d":"0.46"},{"v":0.46071,"d":"0.46"}]
["　05","　行政事业单位离退休",{"v":33.098216,"d":"33.10"},null,{"v":33.098216,"d":"33.10"},{"v":33.098216,"d":"33.10"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.337776,"d":"9.34"},null,{"v":9.337776,"d":"9.34"},{"v":9.337776,"d":"9.34"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":23.34444,"d":"23.34"},null,{"v":23.34444,"d":"23.34"},{"v":23.34444,"d":"23.34"}]
["　　2080501","　　归口管理的行政单位离退休",{"v":0.416,"d":"0.42"},null,{"v":0.416,"d":"0.42"},{"v":0.416,"d":"0.42"}]
["201","一般公共服务支出",{"v":219.219976,"d":"219.22"},null,{"v":219.219976,"d":"219.22"},{"v":219.219976,"d":"219.22"}]
["　05","　统计信息事务",{"v":219.219976,"d":"219.22"},null,{"v":219.219976,"d":"219.22"},{"v":219.219976,"d":"219.22"}]
["　　2010599","　　其他统计信息事务支出",{"v":0.7,"d":"0.70"},null,{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"}]
["　　2010508","　　统计抽样调查",{"v":33.5,"d":"33.50"},null,{"v":33.5,"d":"33.50"},{"v":33.5,"d":"33.50"}]
["　　2010507","　　专项普查活动",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["　　2010506","　　统计管理",{"v":22,"d":"22.00"},null,{"v":22,"d":"22.00"},{"v":22,"d":"22.00"}]
["　　2010501","　　行政运行",{"v":135.019976,"d":"135.02"},null,{"v":135.019976,"d":"135.02"},{"v":135.019976,"d":"135.02"}]

{"sheet":"部门支出总表","index":2,"n_rows":29,"n_cols":8,"rows_kept":29,"merged":[[1,0,1,7],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6],[3,7,4,7],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:130樟树市统计局 , 130001樟树市统计局本级 , 360982樟树市",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
["","合计",{"v":273.959334,"d":"273.96"},{"v":189.759334,"d":"189.76"},{"v":84.2,"d":"84.20"}]
["201","一般公共服务支出",{"v":219.219976,"d":"219.22"},{"v":135.019976,"d":"135.02"},{"v":84.2,"d":"84.20"}]
["　05","　统计信息事务",{"v":219.219976,"d":"219.22"},{"v":135.019976,"d":"135.02"},{"v":84.2,"d":"84.20"}]
["　　2010501","　　行政运行",{"v":135.019976,"d":"135.02"},{"v":135.019976,"d":"135.02"}]
["　　2010506","　　统计管理",{"v":22,"d":"22.00"},null,{"v":22,"d":"22.00"}]
["　　2010507","　　专项普查活动",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
["　　2010508","　　统计抽样调查",{"v":33.5,"d":"33.50"},null,{"v":33.5,"d":"33.50"}]
["　　2010599","　　其他统计信息事务支出",{"v":0.7,"d":"0.70"},null,{"v":0.7,"d":"0.70"}]
["208","社会保障和就业支出",{"v":34.541774,"d":"34.54"},{"v":34.541774,"d":"34.54"}]
["　05","　行政事业单位离退休",{"v":33.098216,"d":"33.10"},{"v":33.098216,"d":"33.10"}]
["　　2080501","　　归口管理的行政单位离退休",{"v":0.416,"d":"0.42"},{"v":0.416,"d":"0.42"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":23.34444,"d":"23.34"},{"v":23.34444,"d":"23.34"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.337776,"d":"9.34"},{"v":9.337776,"d":"9.34"}]
["　27","　财政对其他社会保险基金的补助",{"v":1.443558,"d":"1.44"},{"v":1.443558,"d":"1.44"}]
["　　2082701","　　财政对失业保险基金的补助",{"v":0.46071,"d":"0.46"},{"v":0.46071,"d":"0.46"}]
["　　2082702","　　财政对工伤保险基金的补助",{"v":0.368568,"d":"0.37"},{"v":0.368568,"d":"0.37"}]
["　　2082703","　　财政对生育保险基金的补助",{"v":0.61428,"d":"0.61"},{"v":0.61428,"d":"0.61"}]
["210","卫生健康支出",{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["　11","　行政事业单位医疗",{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["　　2101101","　　行政单位医疗",{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["221","住房保障支出",{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]
["　02","　住房改革支出",{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]
["　　2210201","　　住房公积金",{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]

{"sheet":"财拨收支总表","index":3,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:130樟树市统计局 , 130001樟树市统计局本级 , 360982樟树市",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":273.959334,"d":"273.96"},"一、本年支出",{"v":273.959334,"d":"273.96"},{"v":273.959334,"d":"273.96"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":273.959334,"d":"273.96"},"一般公共服务支出",{"v":219.219976,"d":"219.22"},{"v":219.219976,"d":"219.22"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":34.541774,"d":"34.54"},{"v":34.541774,"d":"34.54"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,"住房保障支出",{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":273.959334,"d":"273.96"},"支出总计",{"v":273.959334,"d":"273.96"},{"v":273.959334,"d":"273.96"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":4,"n_rows":29,"n_cols":5,"rows_kept":29,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:130樟树市统计局 , 130001樟树市统计局本级 , 360982樟树市",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2019年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":273.959334,"d":"273.96"},{"v":189.759334,"d":"189.76"},{"v":84.2,"d":"84.20"}]
["201","一般公共服务支出",{"v":219.219976,"d":"219.22"},{"v":135.019976,"d":"135.02"},{"v":84.2,"d":"84.20"}]
["　05","　统计信息事务",{"v":219.219976,"d":"219.22"},{"v":135.019976,"d":"135.02"},{"v":84.2,"d":"84.20"}]
["　　2010501","　　行政运行",{"v":135.019976,"d":"135.02"},{"v":135.019976,"d":"135.02"}]
["　　2010506","　　统计管理",{"v":22,"d":"22.00"},null,{"v":22,"d":"22.00"}]
["　　2010507","　　专项普查活动",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
["　　2010508","　　统计抽样调查",{"v":33.5,"d":"33.50"},null,{"v":33.5,"d":"33.50"}]
["　　2010599","　　其他统计信息事务支出",{"v":0.7,"d":"0.70"},null,{"v":0.7,"d":"0.70"}]
["208","社会保障和就业支出",{"v":34.541774,"d":"34.54"},{"v":34.541774,"d":"34.54"}]
["　05","　行政事业单位离退休",{"v":33.098216,"d":"33.10"},{"v":33.098216,"d":"33.10"}]
["　　2080501","　　归口管理的行政单位离退休",{"v":0.416,"d":"0.42"},{"v":0.416,"d":"0.42"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":23.34444,"d":"23.34"},{"v":23.34444,"d":"23.34"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.337776,"d":"9.34"},{"v":9.337776,"d":"9.34"}]
["　27","　财政对其他社会保险基金的补助",{"v":1.443558,"d":"1.44"},{"v":1.443558,"d":"1.44"}]
["　　2082701","　　财政对失业保险基金的补助",{"v":0.46071,"d":"0.46"},{"v":0.46071,"d":"0.46"}]
["　　2082702","　　财政对工伤保险基金的补助",{"v":0.368568,"d":"0.37"},{"v":0.368568,"d":"0.37"}]
["　　2082703","　　财政对生育保险基金的补助",{"v":0.61428,"d":"0.61"},{"v":0.61428,"d":"0.61"}]
["210","卫生健康支出",{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["　11","　行政事业单位医疗",{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["　　2101101","　　行政单位医疗",{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["221","住房保障支出",{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]
["　02","　住房改革支出",{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]
["　　2210201","　　住房公积金",{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":41,"n_cols":5,"rows_kept":41,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位:130樟树市统计局 , 130001樟树市统计局本级 , 360982樟树市",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2019年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["","合计",{"v":189.759334,"d":"189.76"},{"v":171.549558,"d":"171.55"},{"v":18.209776,"d":"18.21"}]
[null,"工资福利支出",{"v":171.261558,"d":"171.26"},{"v":171.261558,"d":"171.26"}]
["30101","　基本工资",{"v":67.6008,"d":"67.60"},{"v":67.6008,"d":"67.60"}]
["3010201","　津贴补贴及绩效工资",{"v":43.488,"d":"43.49"},{"v":43.488,"d":"43.49"}]
["3010301","　年终一次性奖金",{"v":5.6334,"d":"5.63"},{"v":5.6334,"d":"5.63"}]
["30108","　机关事业单位基本养老保险缴费",{"v":23.34444,"d":"23.34"},{"v":23.34444,"d":"23.34"}]
["30109","　职业年金缴费",{"v":9.337776,"d":"9.34"},{"v":9.337776,"d":"9.34"}]
["30110","　职工基本医疗保险缴费",{"v":6.665328,"d":"6.67"},{"v":6.665328,"d":"6.67"}]
["3011201","　失业保险缴费",{"v":0.46071,"d":"0.46"},{"v":0.46071,"d":"0.46"}]
["3011202","　工伤保险",{"v":0.368568,"d":"0.37"},{"v":0.368568,"d":"0.37"}]
["3011203","　生育保险",{"v":0.61428,"d":"0.61"},{"v":0.61428,"d":"0.61"}]
["3011204","　大病补充医疗保险",{"v":0.2016,"d":"0.20"},{"v":0.2016,"d":"0.20"}]
["30113","　住房公积金",{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]
["3019906","　妇女卫生费",{"v":0.216,"d":"0.22"},{"v":0.216,"d":"0.22"}]
[null,"商品和服务支出",{"v":18.209776,"d":"18.21"},null,{"v":18.209776,"d":"18.21"}]
["3020101","　办公费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["30202","　印刷费",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["30205","　水费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["30206","　电费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["30207","　邮电费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["30211","　差旅费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["30213","　维修（护）费",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["30215","　会议费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["30216","　培训费",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["30217","　公务接待费",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]
["30226","　劳务费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["30228","　工会经费",{"v":2.221776,"d":"2.22"},null,{"v":2.221776,"d":"2.22"}]
["3022901","　福利费",0.24,null,0.24]
["3022902","　高温津贴",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]
["3022903","　取暖费",0.48,null,0.48]
["3023901","　公务交通补助",3.54,null,3.54]
["3029903","　退休人员活动费",{"v":0.128,"d":"0.13"},null,{"v":0.128,"d":"0.13"}]
[null,"对个人和家庭的补助",{"v":0.288,"d":"0.29"},{"v":0.288,"d":"0.29"}]
["3030503","　离退休人员取暖费",{"v":0.192,"d":"0.19"},{"v":0.192,"d":"0.19"}]
["3030505","　离退休人员福利费",{"v":0.096,"d":"0.10"},{"v":0.096,"d":"0.10"}]

{"sheet":"三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:130樟树市统计局 , 130001樟树市统计局本级 , 360982樟树市",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["","合计",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]
["130","樟树市统计局",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:130樟树市统计局 , 130001樟树市统计局本级 , 360982樟树市",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2019年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":8,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":273.959334,"d":"273.96"}]
["一般公共服务支出",{"v":219.219976,"d":"219.22"}]
["社会保障和就业支出",{"v":34.541774,"d":"34.54"}]
["卫生健康支出",{"v":6.866928,"d":"6.87"}]
["住房保障支出",{"v":13.330656,"d":"13.33"}]

{"sheet":"财拨总表（引用）","index":9,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,3],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["",{"v":273.959334,"d":"273.96"},{"v":273.959334,"d":"273.96"}]
["一般公共服务支出",{"v":219.219976,"d":"219.22"},{"v":219.219976,"d":"219.22"}]
["社会保障和就业支出",{"v":34.541774,"d":"34.54"},{"v":34.541774,"d":"34.54"}]
["卫生健康支出",{"v":6.866928,"d":"6.87"},{"v":6.866928,"d":"6.87"}]
["住房保障支出",{"v":13.330656,"d":"13.33"},{"v":13.330656,"d":"13.33"}]