{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["CZBKSZZB 财政拨款收支总表(SZZB)","YBGGYSJBZCB 一般公共预算基本支出表(YBGGYSJ","RDZC 一般公共预算支出表(01112)","ZCYSMXBBJAPJBZC 支出预算明细表（本级安排基本支","SGJFYSHZB “三公经费”预算汇总表(SGJF01)","ZFXJJYSZCB 政府性基金预算支出表(ZFXJJYSZC","BMSZZB 部门收支总表(BMSZZB)","BMSRZB 部门收入总表(BMSRZB)","BMZCZB 部门支出总表(BMZCZB)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"CZBKSZZB 财政拨款收支总表(SZZB)","index":0,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[3,0,3,1],[3,0,3,1],[3,2,3,7],[3,2,3,7],[3,2,3,7],[3,2,3,7],[3,2,3,7],[3,2,3,7],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,4,7],[4,5,4,7],[4,5,4,7]],"flags":["formulas_cached_only"]}
[null,null,"财政拨款收支总表"]
[{"$nulls":7},"SZZB"]
["编制单位：中国人民政治协商会议南乐县委员会",null,"2017年5月",{"$nulls":4},"金额单位：元"]
["收     入","","支          出","","","","",""]
["项目","金额","项目","合计","上年结转结余","当年预算","",""]
["","","","","","小计","一般公共预算拨款收入","政府性基金预算拨款收入"]
["一、一般公共预算拨款收入",{"v":3399434,"d":"3,399,434"},"一、一般公共服务支出",{"v":2882640,"d":"2,882,640"},0,{"v":2882640,"d":"2,882,640"},{"v":2882640,"d":"2,882,640"},0]
["二、政府性基金预算拨款收入",0,"二、外交支出",0,0,0,0,0]
["","","三、国防支出",0,0,0,0,0]
["","","四、公共安全支出",0,0,0,0,0]
["","","五、教育支出",0,0,0,0,0]
["","","六、科学技术支出",0,0,0,0,0]
["","","七、文化体育与传媒支出",0,0,0,0,0]
["","","八、社会保障和就业支出",{"v":281300,"d":"281,300"},0,{"v":281300,"d":"281,300"},{"v":281300,"d":"281,300"},0]
["","","九、医疗卫生与计划生育支出",{"v":78486,"d":"78,486"},0,{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0]
["","","十、节能环保支出",0,0,0,0,0]
["","","十一、城乡社区支出",0,0,0,0,0]
["","","十二、农林水支出",0,0,0,0,0]
["","","十三、交通运输支出",0,0,0,0,0]
["","","十四、资源勘探信息等支出",0,0,0,0,0]
["","","十五、商业服务业等支出",0,0,0,0,0]
["","","十六、金融支出",0,0,0,0,0]
["","","十七、援助其他地区支出",0,0,0,0,0]
["","","十八、国土海洋气象等支出",0,0,0,0,0]
["","","十九、住房保障支出",{"v":157008,"d":"157,008"},0,{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0]
["","","二十、粮油物资储备支出",0,0,0,0,0]
["","","二十一、预备费",0,0,0,0,0]
["","","二十二、其他支出",0,0,0,0,0]
["","","二十三、转移性支出",0,0,0,0,0]
["","","二十三、债务还本支出",0,0,0,0,0]
["","","二十四、债务付息支出",0,0,0,0,0]
["","","二十四、债务发行费用支出",0,0,0,0,0]
["","","","","","","",""]
["本年收入合计",{"v":3399434,"d":"3,399,434"},"本年支出合计",{"v":3399434,"d":"3,399,434"},0,{"v":3399434,"d":"3,399,434"},{"v":3399434,"d":"3,399,434"},0]
["上年结转结余收入",0,"结转下年支出",0,0,0,0,0]
["    公共财政预算结转结余收入",0,"","","","","",""]
["    基金预算结转结余收入",0,"","","","","",""]
["收入总计","3,399,434","支出总计",{"v":3399434,"d":"3,399,434"},0,{"v":3399434,"d":"3,399,434"},{"v":3399434,"d":"3,399,434"},0]
[]
[null,null,"— %d —"]

{"sheet":"YBGGYSJBZCB 一般公共预算基本支出表(YBGGYSJ","index":1,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,3,4,3],[3,3,4,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[5,0,6,0],[5,0,6,0],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[7,0,7,2],[7,0,7,2],[7,0,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"一般公共预算基本支出表"]
[{"$nulls":6},"YBGGYSJBZCB"]
["编制单位：中国人民政治协商会议南乐县委员会",{"$nulls":3},"2017年5月",null,"金额单位：元"]
["科目编码","","","科目名称","合计","人员支出","公用支出"]
["","","","","","",""]
["类","款","项","栏次","","",""]
["","","","合计",{"v":2169434,"d":"2,169,434"},{"v":2091434,"d":"2,091,434"},{"v":78000,"d":"78,000"}]
["201","","","一般公共服务支出",{"v":1652640,"d":"1,652,640"},{"v":1574640,"d":"1,574,640"},{"v":78000,"d":"78,000"}]
["20102","","","政协事务",{"v":1652640,"d":"1,652,640"},{"v":1574640,"d":"1,574,640"},{"v":78000,"d":"78,000"}]
["2010201","","","  行政运行",{"v":1405294,"d":"1,405,294"},{"v":1345294,"d":"1,345,294"},{"v":60000,"d":"60,000"}]
["2010250","","","  事业运行",{"v":247346,"d":"247,346"},{"v":229346,"d":"229,346"},{"v":18000,"d":"18,000"}]
["208","","","社会保障和就业支出",{"v":281300,"d":"281,300"},{"v":281300,"d":"281,300"},0]
["20805","","","行政事业单位离退休",{"v":281300,"d":"281,300"},{"v":281300,"d":"281,300"},0]
["2080501","","","  归口管理的行政单位离退休★",{"v":5472,"d":"5,472"},{"v":5472,"d":"5,472"},0]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":261619,"d":"261,619"},{"v":261619,"d":"261,619"},0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":14209,"d":"14,209"},{"v":14209,"d":"14,209"},0]
["210","","","医疗卫生与计划生育支出",{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0]
["21011","","","行政事业单位医疗",{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0]
["2101101","","","  行政单位医疗",{"v":65975,"d":"65,975"},{"v":65975,"d":"65,975"},0]
["2101102","","","  事业单位医疗",{"v":12511,"d":"12,511"},{"v":12511,"d":"12,511"},0]
["221","","","住房保障支出",{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0]
["22102","","","住房改革支出",{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0]
["2210201","","","  住房公积金",{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0]
[]
[{"$nulls":4},"— %d —"]

{"sheet":"RDZC 一般公共预算支出表(01112)","index":2,"n_rows":30,"n_cols":7,"rows_kept":30,"merged":[[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,3,4,3],[3,3,4,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[5,0,6,0],[5,0,6,0],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[7,0,7,2],[7,0,7,2],[7,0,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"一般公共预算支出表"]
[{"$nulls":6},"01112"]
["编制单位：中国人民政治协商会议南乐县委员会",{"$nulls":3},"2017年5月",null,"金额单位：元"]
["科目编码","","","科目名称","合计","基本支出","项目支出"]
["","","","","","",""]
["类","款","项","栏次","","",""]
["","","","合计",{"v":3399434,"d":"3,399,434"},{"v":2169434,"d":"2,169,434"},{"v":1230000,"d":"1,230,000"}]
["201","","","一般公共服务支出",{"v":2882640,"d":"2,882,640"},{"v":1652640,"d":"1,652,640"},{"v":1230000,"d":"1,230,000"}]
["20102","","","政协事务",{"v":2882640,"d":"2,882,640"},{"v":1652640,"d":"1,652,640"},{"v":1230000,"d":"1,230,000"}]
["2010201","","","  行政运行",{"v":2235294,"d":"2,235,294"},{"v":1405294,"d":"1,405,294"},{"v":830000,"d":"830,000"}]
["2010204","","","  政协会议",{"v":330000,"d":"330,000"},0,{"v":330000,"d":"330,000"}]
["2010205","","","  委员视察",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"}]
["2010250","","","  事业运行",{"v":247346,"d":"247,346"},{"v":247346,"d":"247,346"},0]
["20111","","","纪检监察事务",0,0,0]
["2011101","","","  行政运行",0,0,0]
["2011102","","","  一般行政管理事务",0,0,0]
["208","","","社会保障和就业支出",{"v":281300,"d":"281,300"},{"v":281300,"d":"281,300"},0]
["20805","","","行政事业单位离退休",{"v":281300,"d":"281,300"},{"v":281300,"d":"281,300"},0]
["2080501","","","  归口管理的行政单位离退休★",{"v":5472,"d":"5,472"},{"v":5472,"d":"5,472"},0]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":261619,"d":"261,619"},{"v":261619,"d":"261,619"},0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":14209,"d":"14,209"},{"v":14209,"d":"14,209"},0]
["210","","","医疗卫生与计划生育支出",{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0]
["21011","","","行政事业单位医疗",{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0]
["2101101","","","  行政单位医疗",{"v":65975,"d":"65,975"},{"v":65975,"d":"65,975"},0]
["2101102","","","  事业单位医疗",{"v":12511,"d":"12,511"},{"v":12511,"d":"12,511"},0]
["221","","","住房保障支出",{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0]
["22102","","","住房改革支出",{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0]
["2210201","","","  住房公积金",{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0]
[]
[{"$nulls":4},"— %d —"]

{"sheet":"ZCYSMXBBJAPJBZC 支出预算明细表（本级安排基本支","index":3,"n_rows":25,"n_cols":29,"rows_kept":25,"merged":[[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,3,12],[3,5,3,12],[3,5,3,12],[3,5,3,12],[3,5,3,12],[3,5,3,12],[3,5,3,12],[3,5,3,12],[3,5,3,12],[3,5,3,12],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,13,3,23],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[3,24,3,28],[5,0,6,0],[5,0,6,0],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[7,0,7,2],[7,0,7,2],[7,0,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2]],"flags":["formulas_cached_only"]}
[{"$nulls":27},"支出预算明细表（本级安排基本支出）"]
[]
["编制单位：中国人民政治协商会议南乐县委员会",{"$nulls":26},"2017年5月"]
["科目编码","","","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","","","",""]
["","","","","","小计","基本工资","津贴补贴","奖金","其他社会保障缴费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","小计","办公费","印刷费","邮电费","差旅费","会议费","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","小计","生活补助","奖励金","住房公积金","其他对个人和家庭的补助支出"]
["类","款","项","栏次","1","2","3","4","5","6","8","9","10","12","13","14","19","22","26","28","34","35","36","37","40","45","49","51","56"]
["","","","合计",{"v":2169434,"d":"2,169,434"},{"v":1927114,"d":"1,927,114"},{"v":994212,"d":"994,212"},{"v":409824,"d":"409,824"},{"v":109008,"d":"109,008"},{"v":85862,"d":"85,862"},{"v":52380,"d":"52,380"},{"v":261619,"d":"261,619"},{"v":14209,"d":"14,209"},{"v":78000,"d":"78,000"},{"v":15797,"d":"15,797"},{"v":7718,"d":"7,718"},{"v":3710,"d":"3,710"},{"v":7334,"d":"7,334"},{"v":5516,"d":"5,516"},{"v":1160,"d":"1,160"},{"v":23190,"d":"23,190"},{"v":2120,"d":"2,120"},{"v":10838,"d":"10,838"},617,{"v":164320,"d":"164,320"},{"v":5472,"d":"5,472"},360,{"v":157008,"d":"157,008"},{"v":1480,"d":"1,480"}]
["201","","","一般公共服务支出",{"v":1652640,"d":"1,652,640"},{"v":1572800,"d":"1,572,800"},{"v":994212,"d":"994,212"},{"v":409824,"d":"409,824"},{"v":109008,"d":"109,008"},{"v":7376,"d":"7,376"},{"v":52380,"d":"52,380"},0,0,{"v":78000,"d":"78,000"},{"v":15797,"d":"15,797"},{"v":7718,"d":"7,718"},{"v":3710,"d":"3,710"},{"v":7334,"d":"7,334"},{"v":5516,"d":"5,516"},{"v":1160,"d":"1,160"},{"v":23190,"d":"23,190"},{"v":2120,"d":"2,120"},{"v":10838,"d":"10,838"},617,{"v":1840,"d":"1,840"},0,360,0,{"v":1480,"d":"1,480"}]
["20102","","","政协事务",{"v":1652640,"d":"1,652,640"},{"v":1572800,"d":"1,572,800"},{"v":994212,"d":"994,212"},{"v":409824,"d":"409,824"},{"v":109008,"d":"109,008"},{"v":7376,"d":"7,376"},{"v":52380,"d":"52,380"},0,0,{"v":78000,"d":"78,000"},{"v":15797,"d":"15,797"},{"v":7718,"d":"7,718"},{"v":3710,"d":"3,710"},{"v":7334,"d":"7,334"},{"v":5516,"d":"5,516"},{"v":1160,"d":"1,160"},{"v":23190,"d":"23,190"},{"v":2120,"d":"2,120"},{"v":10838,"d":"10,838"},617,{"v":1840,"d":"1,840"},0,360,0,{"v":1480,"d":"1,480"}]
["2010201","","","  行政运行",{"v":1405294,"d":"1,405,294"},{"v":1343994,"d":"1,343,994"},{"v":840816,"d":"840,816"},{"v":407088,"d":"407,088"},{"v":91632,"d":"91,632"},{"v":4458,"d":"4,458"},0,0,0,{"v":60000,"d":"60,000"},{"v":11207,"d":"11,207"},{"v":6188,"d":"6,188"},{"v":3210,"d":"3,210"},{"v":3340,"d":"3,340"},{"v":3589,"d":"3,589"},{"v":1160,"d":"1,160"},{"v":19690,"d":"19,690"},{"v":1800,"d":"1,800"},{"v":9816,"d":"9,816"},0,{"v":1300,"d":"1,300"},0,180,0,{"v":1120,"d":"1,120"}]
["2010250","","","  事业运行",{"v":247346,"d":"247,346"},{"v":228806,"d":"228,806"},{"v":153396,"d":"153,396"},{"v":2736,"d":"2,736"},{"v":17376,"d":"17,376"},{"v":2918,"d":"2,918"},{"v":52380,"d":"52,380"},0,0,{"v":18000,"d":"18,000"},{"v":4590,"d":"4,590"},{"v":1530,"d":"1,530"},500,{"v":3994,"d":"3,994"},{"v":1927,"d":"1,927"},0,{"v":3500,"d":"3,500"},320,{"v":1022,"d":"1,022"},617,540,0,180,0,360]
["208","","","社会保障和就业支出",{"v":281300,"d":"281,300"},{"v":275828,"d":"275,828"},0,0,0,0,0,{"v":261619,"d":"261,619"},{"v":14209,"d":"14,209"},0,0,0,0,0,0,0,0,0,0,0,{"v":5472,"d":"5,472"},{"v":5472,"d":"5,472"},0,0,0]
["20805","","","行政事业单位离退休",{"v":281300,"d":"281,300"},{"v":275828,"d":"275,828"},0,0,0,0,0,{"v":261619,"d":"261,619"},{"v":14209,"d":"14,209"},0,0,0,0,0,0,0,0,0,0,0,{"v":5472,"d":"5,472"},{"v":5472,"d":"5,472"},0,0,0]
["2080501","","","  归口管理的行政单位离退休★",{"v":5472,"d":"5,472"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5472,"d":"5,472"},{"v":5472,"d":"5,472"},0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":261619,"d":"261,619"},{"v":261619,"d":"261,619"},0,0,0,0,0,{"v":261619,"d":"261,619"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":14209,"d":"14,209"},{"v":14209,"d":"14,209"},0,0,0,0,0,0,{"v":14209,"d":"14,209"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","","","医疗卫生与计划生育支出",{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0,0,0,{"v":78486,"d":"78,486"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21011","","","行政事业单位医疗",{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0,0,0,{"v":78486,"d":"78,486"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101101","","","  行政单位医疗",{"v":65975,"d":"65,975"},{"v":65975,"d":"65,975"},0,0,0,{"v":65975,"d":"65,975"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101102","","","  事业单位医疗",{"v":12511,"d":"12,511"},{"v":12511,"d":"12,511"},0,0,0,{"v":12511,"d":"12,511"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","","","住房保障支出",{"v":157008,"d":"157,008"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":157008,"d":"157,008"},0,0,{"v":157008,"d":"157,008"},0]
["22102","","","住房改革支出",{"v":157008,"d":"157,008"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":157008,"d":"157,008"},0,0,{"v":157008,"d":"157,008"},0]
["2210201","","","  住房公积金",{"v":157008,"d":"157,008"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":157008,"d":"157,008"},0,0,{"v":157008,"d":"157,008"},0]
[]
[{"$nulls":27},"— %d —"]

{"sheet":"SGJFYSHZB “三公经费”预算汇总表(SGJF01)","index":4,"n_rows":17,"n_cols":13,"rows_kept":17,"merged":[[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,3,10],[3,5,3,10],[3,5,3,10],[3,5,3,10],[3,5,3,10],[3,5,3,10],[3,11,5,11],[3,11,5,11],[3,11,5,11],[3,12,5,12],[3,12,5,12],[3,12,5,12],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,4,9],[4,7,4,9],[4,7,4,9],[4,10,5,10],[4,10,5,10],[5,0,6,0],[5,0,6,0],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[7,0,7,2],[7,0,7,2],[7,0,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"“三公经费”预算汇总表"]
[{"$nulls":12},"SGJF01"]
["编制单位：中国人民政治协商会议南乐县委员会",{"$nulls":6},"2017年5月",{"$nulls":4},"金额单位：元"]
["科目编码","","","科目名称","合计","“三公经费”预算","","","","","","会议费","培训费"]
["","","","","","合计","公务接待费","公务用车购置及运行维护费","","","因公出国（境）费用","",""]
["类","款","项","","","","","小计","购置费","运行维护费","","",""]
["类","款","项","合   计",{"v":634514,"d":"634,514"},{"v":148998,"d":"148,998"},{"v":101160,"d":"101,160"},{"v":47838,"d":"47,838"},0,{"v":47838,"d":"47,838"},0,{"v":485516,"d":"485,516"},0]
["201","","","一般公共服务支出",{"v":634514,"d":"634,514"},{"v":148998,"d":"148,998"},{"v":101160,"d":"101,160"},{"v":47838,"d":"47,838"},0,{"v":47838,"d":"47,838"},0,{"v":485516,"d":"485,516"},0]
["20102","","","政协事务",{"v":634514,"d":"634,514"},{"v":148998,"d":"148,998"},{"v":101160,"d":"101,160"},{"v":47838,"d":"47,838"},0,{"v":47838,"d":"47,838"},0,{"v":485516,"d":"485,516"},0]
["2010201","","","  行政运行",{"v":271565,"d":"271,565"},{"v":117976,"d":"117,976"},{"v":71160,"d":"71,160"},{"v":46816,"d":"46,816"},0,{"v":46816,"d":"46,816"},0,{"v":153589,"d":"153,589"},0]
["2010204","","","  政协会议",{"v":330000,"d":"330,000"},0,0,0,0,0,0,{"v":330000,"d":"330,000"},0]
["2010205","","","  委员视察",{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,0,0,0,0,0]
["2010250","","","  事业运行",{"v":2949,"d":"2,949"},{"v":1022,"d":"1,022"},0,{"v":1022,"d":"1,022"},0,{"v":1022,"d":"1,022"},0,{"v":1927,"d":"1,927"},0]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— %d —"]

{"sheet":"ZFXJJYSZCB 政府性基金预算支出表(ZFXJJYSZC","index":5,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,3,4,3],[3,3,4,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[5,0,6,0],[5,0,6,0],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[7,0,7,2],[7,0,7,2],[7,0,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"政府性基金预算支出表"]
[{"$nulls":6},"ZFXJJYSZCB"]
["编制单位：中国人民政治协商会议南乐县委员会",{"$nulls":3},"2017年5月",null,"金额单位：元"]
["科目编码","","","科目名称","合计","基本支出","项目支出"]
["","","","","","",""]
["类","款","项","栏次","","",""]
["","","","合计","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[{"$nulls":4},"— %d —"]

{"sheet":"BMSZZB 部门收支总表(BMSZZB)","index":6,"n_rows":39,"n_cols":4,"rows_kept":39,"merged":[[3,0,3,1],[3,0,3,1],[3,2,3,3],[3,2,3,3]],"flags":["formulas_cached_only"]}
[null,"部门收支总表"]
[{"$nulls":3},"BMSZZB"]
["编制单位：中国人民政治协商会议南乐县委员会","2017年5月",null,"金额单位：元"]
["收     入","","支          出",""]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款收入",{"v":3399434,"d":"3,399,434"},"一、一般公共服务支出",{"v":2882640,"d":"2,882,640"}]
["二、政府性基金预算拨款收入",0,"二、外交支出",0]
["三、事业收入",0,"三、国防支出",0]
["四、事业单位经营收入",0,"四、公共安全支出",0]
["五、其他收入",0,"五、教育支出",0]
["","","六、科学技术支出",0]
["","","七、文化体育与传媒支出",0]
["","","八、社会保障和就业支出",{"v":281300,"d":"281,300"}]
["","","九、医疗卫生与计划生育支出",{"v":78486,"d":"78,486"}]
["","","十、节能环保支出",0]
["","","十一、城乡社区支出",0]
["","","十二、农林水支出",0]
["","","十三、交通运输支出",0]
["","","十四、资源勘探信息等支出",0]
["","","十五、商业服务业等支出",0]
["","","十六、金融支出",0]
["","","十七、援助其他地区支出",0]
["","","十八、国土海洋气象等支出",0]
["","","十九、住房保障支出",{"v":157008,"d":"157,008"}]
["","","二十、粮油物资储备支出",0]
["","","二十一、预备费",0]
["","","二十二、其他支出",0]
["","","二十三、转移性支出",0]
["","","二十四、债务还本支出",0]
["","","二十五、债务付息支出",0]
["","","二十六、债务发行费用支出",0]
["","","",""]
["本年收入合计",{"v":3399434,"d":"3,399,434"},"本年支出合计",{"v":3399434,"d":"3,399,434"}]
["用事业基金弥补收支差额",0,"结转下年支出",0]
["上年结转",0,"",""]
["","","",""]
["收入总计",{"v":3399434,"d":"3,399,434"},"支出总计",{"v":3399434,"d":"3,399,434"}]
[]
[null,"— %d —"]

{"sheet":"BMSRZB 部门收入总表(BMSRZB)","index":7,"n_rows":26,"n_cols":15,"rows_kept":26,"merged":[[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,8],[3,6,3,8],[3,6,3,8],[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],[6,0,6,2],[6,0,6,2],[6,0,6,2],[7,0,7,2],[7,0,7,2],[7,0,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门收入总表"]
[{"$nulls":14},"BMSRZB"]
["编制单位：中国人民政治协商会议南乐县委员会",{"$nulls":6},"2017年5月",{"$nulls":6},"金额单位：元"]
["科目代码","","","科目名称","合计","上年结转结余","财政拨款收入","","","事业收入","事业单位经营收入","上级单位补助收入","下级单位上缴收入","其他收入","用事业基金弥补收支差额"]
["","","","","","","小计","一般公共预算拨款收入","政府性基金预算拨款收入","","","","","",""]
["","","","合计",{"v":3399434,"d":"3,399,434"},0,{"v":3399434,"d":"3,399,434"},{"v":3399434,"d":"3,399,434"},0,0,0,0,0,0,0]
["201","","","一般公共服务支出",{"v":2882640,"d":"2,882,640"},0,{"v":2882640,"d":"2,882,640"},{"v":2882640,"d":"2,882,640"},0,0,0,0,0,0,0]
["20102","","","政协事务",{"v":2882640,"d":"2,882,640"},0,{"v":2882640,"d":"2,882,640"},{"v":2882640,"d":"2,882,640"},0,0,0,0,0,0,0]
["2010201","","","  行政运行",{"v":2235294,"d":"2,235,294"},0,{"v":2235294,"d":"2,235,294"},{"v":2235294,"d":"2,235,294"},0,0,0,0,0,0,0]
["2010204","","","  政协会议",{"v":330000,"d":"330,000"},0,{"v":330000,"d":"330,000"},{"v":330000,"d":"330,000"},0,0,0,0,0,0,0]
["2010205","","","  委员视察",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},0,0,0,0,0,0,0]
["2010250","","","  事业运行",{"v":247346,"d":"247,346"},0,{"v":247346,"d":"247,346"},{"v":247346,"d":"247,346"},0,0,0,0,0,0,0]
["208","","","社会保障和就业支出",{"v":281300,"d":"281,300"},0,{"v":281300,"d":"281,300"},{"v":281300,"d":"281,300"},0,0,0,0,0,0,0]
["20805","","","行政事业单位离退休",{"v":281300,"d":"281,300"},0,{"v":281300,"d":"281,300"},{"v":281300,"d":"281,300"},0,0,0,0,0,0,0]
["2080501","","","  归口管理的行政单位离退休★",{"v":5472,"d":"5,472"},0,{"v":5472,"d":"5,472"},{"v":5472,"d":"5,472"},0,0,0,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":261619,"d":"261,619"},0,{"v":261619,"d":"261,619"},{"v":261619,"d":"261,619"},0,0,0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":14209,"d":"14,209"},0,{"v":14209,"d":"14,209"},{"v":14209,"d":"14,209"},0,0,0,0,0,0,0]
["210","","","医疗卫生与计划生育支出",{"v":78486,"d":"78,486"},0,{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0,0,0,0,0,0,0]
["21011","","","行政事业单位医疗",{"v":78486,"d":"78,486"},0,{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0,0,0,0,0,0,0]
["2101101","","","  行政单位医疗",{"v":65975,"d":"65,975"},0,{"v":65975,"d":"65,975"},{"v":65975,"d":"65,975"},0,0,0,0,0,0,0]
["2101102","","","  事业单位医疗",{"v":12511,"d":"12,511"},0,{"v":12511,"d":"12,511"},{"v":12511,"d":"12,511"},0,0,0,0,0,0,0]
["221","","","住房保障支出",{"v":157008,"d":"157,008"},0,{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0,0,0,0,0,0,0]
["22102","","","住房改革支出",{"v":157008,"d":"157,008"},0,{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0,0,0,0,0,0,0]
["2210201","","","  住房公积金",{"v":157008,"d":"157,008"},0,{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0,0,0,0,0,0,0]
[]
[{"$nulls":7},"— %d —"]

{"sheet":"BMZCZB 部门支出总表(BMZCZB)","index":8,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[3,0,4,2],[5,0,5,2],[5,0,5,2],[5,0,5,2],[6,0,6,2],[6,0,6,2],[6,0,6,2],[7,0,7,2],[7,0,7,2],[7,0,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"部门支出总表"]
[{"$nulls":9},"BMZCZB"]
["编制单位：中国人民政治协商会议南乐县委员会",{"$nulls":4},"2017年5月",{"$nulls":3},"金额单位：元"]
["科目代码","","","科目名称","合计","基本支出","项目支出","上缴上级单位支出","事业单位经营支出","补助下级单位支出"]
["","","","合计",{"v":3399434,"d":"3,399,434"},{"v":2169434,"d":"2,169,434"},{"v":1230000,"d":"1,230,000"},0,0,0]
["201","","","一般公共服务支出",{"v":2882640,"d":"2,882,640"},{"v":1652640,"d":"1,652,640"},{"v":1230000,"d":"1,230,000"},0,0,0]
["20102","","","政协事务",{"v":2882640,"d":"2,882,640"},{"v":1652640,"d":"1,652,640"},{"v":1230000,"d":"1,230,000"},0,0,0]
["2010201","","","  行政运行",{"v":2235294,"d":"2,235,294"},{"v":1405294,"d":"1,405,294"},{"v":830000,"d":"830,000"},0,0,0]
["2010204","","","  政协会议",{"v":330000,"d":"330,000"},0,{"v":330000,"d":"330,000"},0,0,0]
["2010205","","","  委员视察",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0]
["2010250","","","  事业运行",{"v":247346,"d":"247,346"},{"v":247346,"d":"247,346"},0,0,0,0]
["208","","","社会保障和就业支出",{"v":281300,"d":"281,300"},{"v":281300,"d":"281,300"},0,0,0,0]
["20805","","","行政事业单位离退休",{"v":281300,"d":"281,300"},{"v":281300,"d":"281,300"},0,0,0,0]
["2080501","","","  归口管理的行政单位离退休★",{"v":5472,"d":"5,472"},{"v":5472,"d":"5,472"},0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":261619,"d":"261,619"},{"v":261619,"d":"261,619"},0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":14209,"d":"14,209"},{"v":14209,"d":"14,209"},0,0,0,0]
["210","","","医疗卫生与计划生育支出",{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0,0,0,0]
["21011","","","行政事业单位医疗",{"v":78486,"d":"78,486"},{"v":78486,"d":"78,486"},0,0,0,0]
["2101101","","","  行政单位医疗",{"v":65975,"d":"65,975"},{"v":65975,"d":"65,975"},0,0,0,0]
["2101102","","","  事业单位医疗",{"v":12511,"d":"12,511"},{"v":12511,"d":"12,511"},0,0,0,0]
["221","","","住房保障支出",{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0,0,0,0]
["22102","","","住房改革支出",{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0,0,0,0]
["2210201","","","  住房公积金",{"v":157008,"d":"157,008"},{"v":157008,"d":"157,008"},0,0,0,0]
[]
[{"$nulls":5},"— %d —"]