{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["1、部门收支总表","2、部门收入总表","3、部门支出总表","4、部门支出总表（部门经济）","5、部门支出总表（政府经济）","6、基本支出-工资福利","7、工资福利（政府经济）","8、基本-商品服务","9、商品服务（政府经济）","10、基本-个人家庭","11、个人家庭（政府经济）","12、财政拨款收支总表","13、一般预算支出表","14、一般预算基本支出表","15、一般-工资福利","16、工资福利（政府经济2）","17、一般-商品服务","18、商品服务（政府经济2）","19、一般-个人家庭","20、个人家庭（政府经济2）","21、政府性基金支出表","22、政府性基金（政府经济）","23、纳入专户","24、纳入专户（政府经济）","25、经费拨款","26、经费拨款（政府经济）","27、专项","28、三公","29、项目支出绩效目标","30、部门整体支出绩效目标"],"not_rendered":{"external_links":1,"defined_names":58},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["部门收支总体情况表"]
["财政局",{"$nulls":6},"单位：千元"]
["收         入",null,"支           出"]
["项      目","本年预算","项目（按功能分类）","本年预算","项目（按部门预算经济分类）","本年预算","项目（按政府预算经济分类）","本年预算"]
["一、公共财政拨款",{"v":17889.9,"d":"17889.90"},"一、一般公共服务支出",16903.32,"一、基本支出",{"v":13034.9,"d":"13034.90"},"一、机关工资福利支出",{"v":10870.7,"d":"10870.70"}]
["    经费拨款",{"v":16289.9,"d":"16289.90"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":11598.1,"d":"11598.10"},"二、机关商品和服务支出",{"v":6165,"d":"6165.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":1600,"d":"1600.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":1410,"d":"1410.00"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":26.8,"d":"26.80"},"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":4855,"d":"4855.00"},"五、对事业单位经常性补助",{"v":827.4,"d":"827.40"}]
["四、上级财政补助收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    1、业务类专项",{"v":4855,"d":"4855.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["五、事业单位经营收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"       专项商品和服务支出",{"v":4855,"d":"4855.00"},"七、对个人和家庭的补助",{"v":26.8,"d":"26.80"}]
["六、其他收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":0,"d":"0.00"},"       专项对个人和家庭的补助",{"v":0,"d":"0.00"},"八、债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"    2、投资类专项",{"v":0,"d":"0.00"},"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},"       债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"       资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"       资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"    3、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"       市级项目支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"       新增项目支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",986.58]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":17889.9,"d":"17889.90"},"本年支出合计",{"v":17889.9,"d":"17889.90"},"本年支出合计",{"v":17889.9,"d":"17889.90"},"本年支出合计",{"v":17889.9,"d":"17889.90"}]

{"sheet":"2、部门收入总表","index":1,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[0,0,0,9],[2,0,2,1],[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]],"flags":["formulas_cached_only"]}
["部门收入总体情况表"]
["财政局",{"$nulls":8},"单位：千元"]
["单位",null,"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["单位代码","单位名称"]
[null,"合计",{"v":17889.9,"d":"17889.90"},{"v":16289.9,"d":"16289.90"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["001020001","财政局机关",14754.18,13154.18,{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["001020002","财政事务中心",2308.32,2308.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["001020004","财政投资评审中心",{"v":827.4,"d":"827.40"},{"v":827.4,"d":"827.40"},{"v":0,"d":"0.00"},{"v":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":"3、部门支出总表","index":2,"n_rows":13,"n_cols":12,"rows_kept":13,"merged":[[0,0,0,11],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总体情况表"]
["财政局",{"$nulls":10},"单位：千元"]
["功能科目",{"$nulls":3},"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":17889.9,"d":"17889.90"},{"v":16289.9,"d":"16289.90"},{"v":1600,"d":"1600.00"},{"v":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",null,null,"一般公共服务支出",16903.32,15303.32,{"v":1600,"d":"1600.00"},{"v":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,"06",null,"  财政事务",16903.32,15303.32,{"v":1600,"d":"1600.00"},{"v":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","01","    行政运行（财政事务）",10638.32,10638.32,{"v":0,"d":"0.00"},{"v":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","    一般行政管理事务（财政事务）",{"v":6265,"d":"6265.00"},{"v":4665,"d":"4665.00"},{"v":1600,"d":"1600.00"},{"v":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",986.58,986.58,{"v":0,"d":"0.00"},{"v":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",986.58,986.58,{"v":0,"d":"0.00"},{"v":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",986.58,986.58,{"v":0,"d":"0.00"},{"v":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":"4、部门支出总表（部门经济）","index":3,"n_rows":13,"n_cols":17,"rows_kept":13,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["部门支出总表（按部门预算经济分类）"]
["财政局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":17889.9,"d":"17889.90"},{"v":13034.9,"d":"13034.90"},{"v":11598.1,"d":"11598.10"},{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"},{"v":4855,"d":"4855.00"},{"v":4855,"d":"4855.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"一般公共服务支出",16903.32,12048.32,10611.52,{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"},{"v":4855,"d":"4855.00"},{"v":4855,"d":"4855.00"},{"v":0,"d":"0.00"},{"v":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,"06",null,"  财政事务",16903.32,12048.32,10611.52,{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"},{"v":4855,"d":"4855.00"},{"v":4855,"d":"4855.00"},{"v":0,"d":"0.00"},{"v":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","01","    行政运行（财政事务）",10638.32,10638.32,10611.52,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"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"}]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":6265,"d":"6265.00"},{"v":1410,"d":"1410.00"},{"v":0,"d":"0.00"},{"v":1410,"d":"1410.00"},{"v":0,"d":"0.00"},{"v":4855,"d":"4855.00"},{"v":4855,"d":"4855.00"},{"v":0,"d":"0.00"},{"v":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",986.58,986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",986.58,986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",986.58,986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"5、部门支出总表（政府经济）","index":4,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总表（按政府预算经济分类）"]
["财政局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":17889.9,"d":"17889.90"},{"v":10870.7,"d":"10870.70"},{"v":6165,"d":"6165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":827.4,"d":"827.40"},{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",16903.32,9948.13,{"v":6165,"d":"6165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},763.39,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",16903.32,9948.13,{"v":6165,"d":"6165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},763.39,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",10638.32,9948.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},663.39,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":6265,"d":"6265.00"},{"v":0,"d":"0.00"},{"v":6165,"d":"6165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"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",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64.01,{"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",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64.01,{"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",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6、基本支出-工资福利","index":5,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["财政局",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":11598.1,"d":"11598.10"},8593.14,5205.56,2335.57,355.82,696.19,2018.38,1315.43,{"v":0,"d":"0.00"},597.04,{"v":0,"d":"0.00"},105.91,986.58,{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",10611.52,8593.14,5205.56,2335.57,355.82,696.19,2018.38,1315.43,{"v":0,"d":"0.00"},597.04,{"v":0,"d":"0.00"},105.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",10611.52,8593.14,5205.56,2335.57,355.82,696.19,2018.38,1315.43,{"v":0,"d":"0.00"},597.04,{"v":0,"d":"0.00"},105.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",10611.52,8593.14,5205.56,2335.57,355.82,696.19,2018.38,1315.43,{"v":0,"d":"0.00"},597.04,{"v":0,"d":"0.00"},105.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},986.58,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},986.58,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},986.58,{"v":0,"d":"0.00"}]

{"sheet":"7、工资福利（政府经济）","index":6,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["财政局",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":11598.1,"d":"11598.10"},{"v":10870.7,"d":"10870.70"},8054.63,{"v":1893.5,"d":"1893.50"},922.57,{"v":0,"d":"0.00"},{"v":727.4,"d":"727.40"}]
["201",null,null,"一般公共服务支出",10611.52,9948.13,8054.63,{"v":1893.5,"d":"1893.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},663.39]
[null,"06",null,"  财政事务",10611.52,9948.13,8054.63,{"v":1893.5,"d":"1893.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},663.39]
["  201","  06","01","    行政运行（财政事务）",10611.52,9948.13,8054.63,{"v":1893.5,"d":"1893.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},663.39]
["221",null,null,"住房保障支出",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},922.57,{"v":0,"d":"0.00"},64.01]
[null,"02",null,"  住房改革支出",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},922.57,{"v":0,"d":"0.00"},64.01]
["  221","  02","01","    住房公积金",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},922.57,{"v":0,"d":"0.00"},64.01]

{"sheet":"8、基本-商品服务","index":7,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["财政局",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1410,"d":"1410.00"},{"v":282,"d":"282.00"},{"v":141,"d":"141.00"},{"v":28,"d":"28.00"},{"v":70.5,"d":"70.50"},{"v":68,"d":"68.00"},{"v":211.5,"d":"211.50"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},88.78,62.79,{"v":119,"d":"119.00"},{"v":59.5,"d":"59.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},243.93]
["201",null,null,"一般公共服务支出",{"v":1410,"d":"1410.00"},{"v":282,"d":"282.00"},{"v":141,"d":"141.00"},{"v":28,"d":"28.00"},{"v":70.5,"d":"70.50"},{"v":68,"d":"68.00"},{"v":211.5,"d":"211.50"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},88.78,62.79,{"v":119,"d":"119.00"},{"v":59.5,"d":"59.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},243.93]
[null,"06",null,"  财政事务",{"v":1410,"d":"1410.00"},{"v":282,"d":"282.00"},{"v":141,"d":"141.00"},{"v":28,"d":"28.00"},{"v":70.5,"d":"70.50"},{"v":68,"d":"68.00"},{"v":211.5,"d":"211.50"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},88.78,62.79,{"v":119,"d":"119.00"},{"v":59.5,"d":"59.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},243.93]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":1410,"d":"1410.00"},{"v":282,"d":"282.00"},{"v":141,"d":"141.00"},{"v":28,"d":"28.00"},{"v":70.5,"d":"70.50"},{"v":68,"d":"68.00"},{"v":211.5,"d":"211.50"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},88.78,62.79,{"v":119,"d":"119.00"},{"v":59.5,"d":"59.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},243.93]

{"sheet":"9、商品服务（政府经济）","index":8,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["财政局",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1410,"d":"1410.00"},{"v":1310,"d":"1310.00"},{"v":831.5,"d":"831.50"},80.78,55.46,{"v":109,"d":"109.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},233.26,{"v":100,"d":"100.00"}]
["201",null,null,"一般公共服务支出",{"v":1410,"d":"1410.00"},{"v":1310,"d":"1310.00"},{"v":831.5,"d":"831.50"},80.78,55.46,{"v":109,"d":"109.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},233.26,{"v":100,"d":"100.00"}]
[null,"06",null,"  财政事务",{"v":1410,"d":"1410.00"},{"v":1310,"d":"1310.00"},{"v":831.5,"d":"831.50"},80.78,55.46,{"v":109,"d":"109.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},233.26,{"v":100,"d":"100.00"}]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":1410,"d":"1410.00"},{"v":1310,"d":"1310.00"},{"v":831.5,"d":"831.50"},80.78,55.46,{"v":109,"d":"109.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},233.26,{"v":100,"d":"100.00"}]

{"sheet":"10、基本-个人家庭","index":9,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["财政局",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"}]

{"sheet":"11、个人家庭（政府经济）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["财政局",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":26.8,"d":"26.80"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":26.8,"d":"26.80"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",{"v":26.8,"d":"26.80"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",{"v":26.8,"d":"26.80"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":0,"d":"0.00"}]

{"sheet":"12、财政拨款收支总表","index":11,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
["财政局",{"$nulls":4},"单位：千元"]
["收      入",null,"支      出"]
["项    目","本年预算","项    目","合计","一般公共预算","政府性基金拨款"]
["一、一般公共预算拨款",{"v":17889.9,"d":"17889.90"},"一、一般公共服务支出",16903.32,16903.32,{"v":0,"d":"0.00"}]
["    经费拨款",{"v":16289.9,"d":"16289.90"},"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    纳入一般公共预算管理的非税收入拨款",{"v":1600,"d":"1600.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    上级财政补助收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",986.58,986.58,{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":17889.9,"d":"17889.90"},"本年支出合计",{"v":17889.9,"d":"17889.90"},{"v":17889.9,"d":"17889.90"},{"v":0,"d":"0.00"}]

{"sheet":"13、一般预算支出表","index":12,"n_rows":13,"n_cols":17,"rows_kept":13,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["财政局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":17889.9,"d":"17889.90"},{"v":13034.9,"d":"13034.90"},{"v":11598.1,"d":"11598.10"},{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"},{"v":4855,"d":"4855.00"},{"v":4855,"d":"4855.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"一般公共服务支出",16903.32,12048.32,10611.52,{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"},{"v":4855,"d":"4855.00"},{"v":4855,"d":"4855.00"},{"v":0,"d":"0.00"},{"v":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,"06",null,"  财政事务",16903.32,12048.32,10611.52,{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"},{"v":4855,"d":"4855.00"},{"v":4855,"d":"4855.00"},{"v":0,"d":"0.00"},{"v":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","01","    行政运行（财政事务）",10638.32,10638.32,10611.52,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"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"}]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":6265,"d":"6265.00"},{"v":1410,"d":"1410.00"},{"v":0,"d":"0.00"},{"v":1410,"d":"1410.00"},{"v":0,"d":"0.00"},{"v":4855,"d":"4855.00"},{"v":4855,"d":"4855.00"},{"v":0,"d":"0.00"},{"v":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",986.58,986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",986.58,986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",986.58,986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"14、一般预算基本支出表","index":13,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,0,0,7],[2,0,2,3],[2,4,2,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["财政局",{"$nulls":6},"单位：千元"]
["功能科目",{"$nulls":3},"基本支出"]
["科目编码",null,null,"科目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":13034.9,"d":"13034.90"},{"v":11598.1,"d":"11598.10"},{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"}]
["201",null,null,"一般公共服务支出",12048.32,10611.52,{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"}]
[null,"06",null,"  财政事务",12048.32,10611.52,{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"}]
["  201","  06","01","    行政运行（财政事务）",10638.32,10611.52,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"}]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":1410,"d":"1410.00"},{"v":0,"d":"0.00"},{"v":1410,"d":"1410.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"15、一般-工资福利","index":14,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["财政局",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":11598.1,"d":"11598.10"},8593.14,5205.56,2335.57,355.82,696.19,2018.38,1315.43,{"v":0,"d":"0.00"},597.04,{"v":0,"d":"0.00"},105.91,986.58,{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",10611.52,8593.14,5205.56,2335.57,355.82,696.19,2018.38,1315.43,{"v":0,"d":"0.00"},597.04,{"v":0,"d":"0.00"},105.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",10611.52,8593.14,5205.56,2335.57,355.82,696.19,2018.38,1315.43,{"v":0,"d":"0.00"},597.04,{"v":0,"d":"0.00"},105.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",10611.52,8593.14,5205.56,2335.57,355.82,696.19,2018.38,1315.43,{"v":0,"d":"0.00"},597.04,{"v":0,"d":"0.00"},105.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},986.58,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},986.58,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},986.58,{"v":0,"d":"0.00"}]

{"sheet":"16、工资福利（政府经济2）","index":15,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["财政局",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":11598.1,"d":"11598.10"},{"v":10870.7,"d":"10870.70"},8054.63,{"v":1893.5,"d":"1893.50"},922.57,{"v":0,"d":"0.00"},{"v":727.4,"d":"727.40"}]
["201",null,null,"一般公共服务支出",10611.52,9948.13,8054.63,{"v":1893.5,"d":"1893.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},663.39]
[null,"06",null,"  财政事务",10611.52,9948.13,8054.63,{"v":1893.5,"d":"1893.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},663.39]
["  201","  06","01","    行政运行（财政事务）",10611.52,9948.13,8054.63,{"v":1893.5,"d":"1893.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},663.39]
["221",null,null,"住房保障支出",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},922.57,{"v":0,"d":"0.00"},64.01]
[null,"02",null,"  住房改革支出",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},922.57,{"v":0,"d":"0.00"},64.01]
["  221","  02","01","    住房公积金",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},922.57,{"v":0,"d":"0.00"},64.01]

{"sheet":"17、一般-商品服务","index":16,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["财政局",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1410,"d":"1410.00"},{"v":282,"d":"282.00"},{"v":141,"d":"141.00"},{"v":28,"d":"28.00"},{"v":70.5,"d":"70.50"},{"v":68,"d":"68.00"},{"v":211.5,"d":"211.50"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},88.78,62.79,{"v":119,"d":"119.00"},{"v":59.5,"d":"59.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},243.93]
["201",null,null,"一般公共服务支出",{"v":1410,"d":"1410.00"},{"v":282,"d":"282.00"},{"v":141,"d":"141.00"},{"v":28,"d":"28.00"},{"v":70.5,"d":"70.50"},{"v":68,"d":"68.00"},{"v":211.5,"d":"211.50"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},88.78,62.79,{"v":119,"d":"119.00"},{"v":59.5,"d":"59.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},243.93]
[null,"06",null,"  财政事务",{"v":1410,"d":"1410.00"},{"v":282,"d":"282.00"},{"v":141,"d":"141.00"},{"v":28,"d":"28.00"},{"v":70.5,"d":"70.50"},{"v":68,"d":"68.00"},{"v":211.5,"d":"211.50"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},88.78,62.79,{"v":119,"d":"119.00"},{"v":59.5,"d":"59.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},243.93]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":1410,"d":"1410.00"},{"v":282,"d":"282.00"},{"v":141,"d":"141.00"},{"v":28,"d":"28.00"},{"v":70.5,"d":"70.50"},{"v":68,"d":"68.00"},{"v":211.5,"d":"211.50"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},88.78,62.79,{"v":119,"d":"119.00"},{"v":59.5,"d":"59.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},243.93]

{"sheet":"18、商品服务（政府经济2）","index":17,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["财政局",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1410,"d":"1410.00"},{"v":1310,"d":"1310.00"},{"v":831.5,"d":"831.50"},80.78,55.46,{"v":109,"d":"109.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},233.26,{"v":100,"d":"100.00"}]
["201",null,null,"一般公共服务支出",{"v":1410,"d":"1410.00"},{"v":1310,"d":"1310.00"},{"v":831.5,"d":"831.50"},80.78,55.46,{"v":109,"d":"109.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},233.26,{"v":100,"d":"100.00"}]
[null,"06",null,"  财政事务",{"v":1410,"d":"1410.00"},{"v":1310,"d":"1310.00"},{"v":831.5,"d":"831.50"},80.78,55.46,{"v":109,"d":"109.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},233.26,{"v":100,"d":"100.00"}]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":1410,"d":"1410.00"},{"v":1310,"d":"1310.00"},{"v":831.5,"d":"831.50"},80.78,55.46,{"v":109,"d":"109.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},233.26,{"v":100,"d":"100.00"}]

{"sheet":"19、一般-个人家庭","index":18,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["财政局",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"}]

{"sheet":"20、个人家庭（政府经济2）","index":19,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["财政局",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":26.8,"d":"26.80"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":26.8,"d":"26.80"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",{"v":26.8,"d":"26.80"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",{"v":26.8,"d":"26.80"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.4,"d":"18.40"},{"v":0,"d":"0.00"}]

{"sheet":"21、政府性基金支出表","index":20,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按部门预算经济分类）"]
["财政局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"22、政府性基金（政府经济）","index":21,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按政府预算经济分类）"]
["财政局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"23、纳入专户","index":22,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按部门预算经济分类）"]
["财政局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"24、纳入专户（政府经济）","index":23,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按政府预算经济分类）"]
["财政局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"25、经费拨款","index":24,"n_rows":13,"n_cols":17,"rows_kept":13,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按部门预算经济分类）"]
["财政局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务性支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":16289.9,"d":"16289.90"},{"v":13034.9,"d":"13034.90"},{"v":11598.1,"d":"11598.10"},{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"},{"v":3255,"d":"3255.00"},{"v":3255,"d":"3255.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"一般公共服务支出",15303.32,12048.32,10611.52,{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"},{"v":3255,"d":"3255.00"},{"v":3255,"d":"3255.00"},{"v":0,"d":"0.00"},{"v":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,"06",null,"  财政事务",15303.32,12048.32,10611.52,{"v":1410,"d":"1410.00"},{"v":26.8,"d":"26.80"},{"v":3255,"d":"3255.00"},{"v":3255,"d":"3255.00"},{"v":0,"d":"0.00"},{"v":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","01","    行政运行（财政事务）",10638.32,10638.32,10611.52,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"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"}]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":4665,"d":"4665.00"},{"v":1410,"d":"1410.00"},{"v":0,"d":"0.00"},{"v":1410,"d":"1410.00"},{"v":0,"d":"0.00"},{"v":3255,"d":"3255.00"},{"v":3255,"d":"3255.00"},{"v":0,"d":"0.00"},{"v":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",986.58,986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",986.58,986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",986.58,986.58,986.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"26、经费拨款（政府经济）","index":25,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按政府预算经济分类）"]
["财政局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":16289.9,"d":"16289.90"},{"v":10870.7,"d":"10870.70"},{"v":4565,"d":"4565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":827.4,"d":"827.40"},{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",15303.32,9948.13,{"v":4565,"d":"4565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},763.39,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",15303.32,9948.13,{"v":4565,"d":"4565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},763.39,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",10638.32,9948.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},663.39,{"v":0,"d":"0.00"},{"v":26.8,"d":"26.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","02","    一般行政管理事务（财政事务）",{"v":4665,"d":"4665.00"},{"v":0,"d":"0.00"},{"v":4565,"d":"4565.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"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",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64.01,{"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",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64.01,{"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",986.58,922.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"27、专项","index":26,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,2,10],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["专项资金预算汇总表"]
["财政局",{"$nulls":9},"单位：千元"]
["项目名称","功能科目编码","功能科目名称","金额","资金来源"]
[{"$nulls":4},"一、经费拨款","二、纳入公共预算管理的非税收入拨款","二、政府性基金拨款","三、纳入专户管理的非税收入拨款","四、上级财政补助收入","五、事业单位经营收入","六、其他收入"]
[]
["合计",null,null,{"v":4855,"d":"4855.00"},{"v":3255,"d":"3255.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["非税收入成本","2010602","一般行政管理事务（财政事务）",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["票据网络维护专项经费","2010602","一般行政管理事务（财政事务）",{"v":170,"d":"170.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["预算编制及调查专项经费","2010602","一般行政管理事务（财政事务）",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["国库集中支付清算专项","2010602","一般行政管理事务（财政事务）",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["互联网+监督专项经费","2010602","一般行政管理事务（财政事务）",{"v":200,"d":"200.00"},{"v":200,"d":"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"}]
["非税票据工本费","2010602","一般行政管理事务（财政事务）",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["财政干部培训专项","2010602","一般行政管理事务（财政事务）",{"v":200,"d":"200.00"},{"v":200,"d":"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"}]
["财政决算编制及培训专项","2010602","一般行政管理事务（财政事务）",{"v":200,"d":"200.00"},{"v":200,"d":"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"}]
["绩效评价专项经费","2010602","一般行政管理事务（财政事务）",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["乡财乡用网络租赁维护专护经费","2010602","一般行政管理事务（财政事务）",{"v":270.5,"d":"270.50"},{"v":270.5,"d":"270.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["国有资产管理专项","2010602","一般行政管理事务（财政事务）",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["乡镇财政财务管理专项经费","2010602","一般行政管理事务（财政事务）",{"v":714.5,"d":"714.50"},{"v":714.5,"d":"714.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"28、三公","index":27,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,0,0,6],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
[{"$nulls":6},"单位：千元"]
["单位名称","三公经费预算数（一般公共预算拨款）"]
[null,"小计","公务接待费","公务用车购置及运行维护费","其中：",null,"因公出国（境）费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":119,"d":"119.00"},{"v":119,"d":"119.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["财政事务中心",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["财政局机关",{"v":98,"d":"98.00"},{"v":98,"d":"98.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["财政投资评审中心",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"29、项目支出绩效目标","index":28,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["2020年度单位项目支出预算绩效目标申报表表"]
["财政局",{"$nulls":7},"单位：千元"]
["项目名称","资金性质","资金总额","专项资金管理办法","专项立项依据","专项长期绩效目标","专项年度绩效目标","专项年度实施进度计划","专项保障措施"]
["合计",null,{"v":4855,"d":"4855.00"}]
["预算决算编制调查费用","公共财政预算拨款",{"v":1300,"d":"1300.00"},"设立专账，专款专用。\r\n","加强预算决算编制，实事求是，做到量力而行，收支平衡。\r\n","实事求是，切实做到收支计划积极稳妥，杜绝瞒报、虚报的现象，根据收入和财务的可能性安排预算，做到量力而行，收支平衡。\r\n","实事求是，切实做到收支计划积极稳妥，杜绝瞒报、虚报的现象，根据收入和财务的可能性安排预算，做到量力而行，收支平衡。\r\n","1月至12月\r\n","设立专账，专款专用。\r\n"]
["非税收成入本费用","纳入预算管理的非税收入拨款",{"v":1600,"d":"1600.00"},"设立专账，专款专用。\r\n","贯彻落实上级有关非税收入管理的法律，法规、规章制度。研究制宽非税收入的具体实施办法。\r\n","加强对行政事业收费、政府性基金、罚没收入、国有资源使用收入及其他非税收入的管理，搞高资金的使用效益。\r\n","加强对行政事业收费、政府性基金、罚没收入、国有资源使用收入及其他非税收入的管理，搞高资金的使用效益。\r\n","1月至12月\r\n","设立专账，专款专用。\r\n"]
["乡镇财政管理专项经费及业务培训费","公共财政预算拨款",{"v":1285,"d":"1285.00"},"设立专账，专款专用。\r\n","加强乡镇财政的管理。\r\n","加强乡镇财政的管理，负责地方的财政工作，贯彻执行财务制度，管好用好地方财政资金，促进农业生产发展和各项事业发展。\r\n","加强乡镇财政的管理，负责地方的财政工作，贯彻执行财务制度，管好用好地方财政资金，促进农业生产发展和各项事业发展。\r\n","1月至12月\r\n","设立专账，专款专用。\r\n"]
["网络安全建设","公共财政预算拨款",{"v":670,"d":"670.00"},"设立专账，专款专用。\r\n","维护网络安全，使网络系统的硬件软件的数据得到保护。\r\n","对本局网络信息受到保护和控制，避免非法侵入，制止和防御网络黑客的攻击，保障各项工作的正常运行。\r\n","对本局网络信息受到保护和控制，避免非法侵入，制止和防御网络黑客的攻击，保障各项工作的正常运行。\r\n","1月至12月\r\n","设立专账，专款专用。\r\n"]

{"sheet":"30、部门整体支出绩效目标","index":29,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["2020年度部门整体支出预算绩效目标申报表"]
["财政局",{"$nulls":5},"单位：千元"]
["项目名称","资金性质","资金总额","支出性质分类","部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
["合计",null,{"v":17889.9,"d":"17889.90"}]
["预算决算编制调查经费","公共财政预算拨款",{"v":1300,"d":"1300.00"},"项目支出","管理好各项财政收入和预算外资金，财政专户，管理有关政府性基金，确定本市财政税收收入计划，提高财政资金的使用效率，促进全市经济的发展。\r\n\r\n","办好财政预算、决算编制，管理好财政资金，提高财政资金的使用效率。\r\n","办好财政预算、决算编制，管理好财政资金，提高财政资金的使用效率。\r\n"]
["网络安全维护费","公共财政预算拨款",{"v":670,"d":"670.00"},"项目支出","管理好各项财政收入和预算外资金，财政专户，管理有关政府性基金，确定本市财政税收收入计划，提高财政资金的使用效率，促进全市经济的发展。\r\n","维护网络安全建设，避免机要信息泄露，保障全局工作的顺利进行。\r\n","维护网络安全建设，避免机要信息泄露，保障全局工作的顺利进行。\r\n"]
["非税收入成本","纳入预算管理的非税收入拨款",{"v":1600,"d":"1600.00"},"项目支出","管理好各项财政收入和预算外资金，财政专户，管理有关政府性基金，确定本市财政税收收入计划，提高财政资金的使用效率，促进全市经济的发展。\r\n\r\n","加强非税收入的管理，提高资金的使用效率。\r\n","加强非税收入的管理，提高资金的使用效率。\r\n"]
["乡镇财政管理专项经费及业务培训费","公共财政预算拨款",{"v":1285,"d":"1285.00"},"项目支出","管理好各项财政收入和预算外资金，财政专户，管理有关政府性基金，确定本市财政税收收入计划，提高财政资金的使用效率，促进全市经济的发展。\r\n","加强对乡镇财政的管理，加强业务培训，提高会计人员的业务素质，促进全市财务工作的顺利进行。\r\n","加强对乡镇财政的管理，加强业务培训，提高会计人员的业务素质，促进全市财务工作的顺利进行。\r\n"]
["基本支出","公共财政预算拨款",{"v":13034.9,"d":"13034.90"},"基本支出","贯彻执行财政、税收、财务、会计方面的方针政策、法律法规，管理制度，并拟定具体的实施办法，指导全市的财政工作。\r\n","管理好各项财政收入和预算外资金，财政专户，管理有关政府性基金，确定本市财政税收收入计划，提高财政资金的使用效率，促进全市经济的发作。\r\n","管理好各项财政收入和预算外资金，财政专户，管理有关政府性基金，确定本市财政税收收入计划，提高财政资金的使用效率，促进全市经济的发作。\r\n"]