{"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(YBGGYSJBZCB)","RDZC 一般公共预算支出表(01112)","ZCYSMXBBJAPJBZC 支出预算明细表（本级安排基本支出）(ZC02-01-01-01)","SGJFYSHZB “三公经费”预算汇总表(SGJF01)","ZFXJJYSZCB 政府性基金预算支出表(ZFXJJYSZCB)","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"]
[{"$nulls":7},"SZZB"]
["编制单位：中国共产党南乐县委员会办公室",null,"2017年5月",{"$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":6214821,"d":"6,214,821"},"一、一般公共服务支出",{"v":5237387,"d":"5,237,387"},0,{"v":5237387,"d":"5,237,387"},{"v":5237387,"d":"5,237,387"},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":552473,"d":"552,473"},0,{"v":552473,"d":"552,473"},{"v":552473,"d":"552,473"},0]
["","","九、医疗卫生与计划生育支出",{"v":143381,"d":"143,381"},0,{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},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":281580,"d":"281,580"},0,{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},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":6214821,"d":"6,214,821"},"本年支出合计",{"v":6214821,"d":"6,214,821"},0,{"v":6214821,"d":"6,214,821"},{"v":6214821,"d":"6,214,821"},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","6,214,821","支出总计",{"v":6214821,"d":"6,214,821"},0,{"v":6214821,"d":"6,214,821"},{"v":6214821,"d":"6,214,821"},0]
[]
[null,null,"— %d —"]

{"sheet":"YBGGYSJBZCB 一般公共预算基本支出表(YBGGYSJBZCB)","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：中国共产党南乐县委员会办公室",{"$nulls":3},"2017年5月",null,"金额单位：元"]
["科目编码","","","科目名称","合计","人员支出","公用支出"]
["","","","","","",""]
["类","款","项","栏次","","",""]
["","","","合计",{"v":3849821,"d":"3,849,821"},{"v":3702821,"d":"3,702,821"},{"v":147000,"d":"147,000"}]
["201","","","一般公共服务支出",{"v":2872387,"d":"2,872,387"},{"v":2725387,"d":"2,725,387"},{"v":147000,"d":"147,000"}]
["20131","","","党委办公厅（室）及相关机构事务",{"v":2872387,"d":"2,872,387"},{"v":2725387,"d":"2,725,387"},{"v":147000,"d":"147,000"}]
["2013101","","","  行政运行",{"v":2348964,"d":"2,348,964"},{"v":2234964,"d":"2,234,964"},{"v":114000,"d":"114,000"}]
["2013150","","","  事业运行",{"v":523423,"d":"523,423"},{"v":490423,"d":"490,423"},{"v":33000,"d":"33,000"}]
["208","","","社会保障和就业支出",{"v":552473,"d":"552,473"},{"v":552473,"d":"552,473"},0]
["20805","","","行政事业单位离退休",{"v":552473,"d":"552,473"},{"v":552473,"d":"552,473"},0]
["2080501","","","  归口管理的行政单位离退休★",{"v":88269,"d":"88,269"},{"v":88269,"d":"88,269"},0]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":450536,"d":"450,536"},{"v":450536,"d":"450,536"},0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":13668,"d":"13,668"},{"v":13668,"d":"13,668"},0]
["210","","","医疗卫生与计划生育支出",{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0]
["21011","","","行政事业单位医疗",{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0]
["2101101","","","  行政单位医疗",{"v":116612,"d":"116,612"},{"v":116612,"d":"116,612"},0]
["2101102","","","  事业单位医疗",{"v":26769,"d":"26,769"},{"v":26769,"d":"26,769"},0]
["221","","","住房保障支出",{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0]
["22102","","","住房改革支出",{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0]
["2210201","","","  住房公积金",{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0]
[]
[{"$nulls":4},"— %d —"]

{"sheet":"RDZC 一般公共预算支出表(01112)","index":2,"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"]}
[{"$nulls":4},"一般公共预算支出表"]
[{"$nulls":6},"01112"]
["编制单位：中国共产党南乐县委员会办公室",{"$nulls":3},"2017年5月",null,"金额单位：元"]
["科目编码","","","科目名称","合计","基本支出","项目支出"]
["","","","","","",""]
["类","款","项","栏次","","",""]
["","","","合计",{"v":6214821,"d":"6,214,821"},{"v":3849821,"d":"3,849,821"},{"v":2365000,"d":"2,365,000"}]
["201","","","一般公共服务支出",{"v":5237387,"d":"5,237,387"},{"v":2872387,"d":"2,872,387"},{"v":2365000,"d":"2,365,000"}]
["20131","","","党委办公厅（室）及相关机构事务",{"v":5237387,"d":"5,237,387"},{"v":2872387,"d":"2,872,387"},{"v":2365000,"d":"2,365,000"}]
["2013101","","","  行政运行",{"v":4713964,"d":"4,713,964"},{"v":2348964,"d":"2,348,964"},{"v":2365000,"d":"2,365,000"}]
["2013150","","","  事业运行",{"v":523423,"d":"523,423"},{"v":523423,"d":"523,423"},0]
["208","","","社会保障和就业支出",{"v":552473,"d":"552,473"},{"v":552473,"d":"552,473"},0]
["20805","","","行政事业单位离退休",{"v":552473,"d":"552,473"},{"v":552473,"d":"552,473"},0]
["2080501","","","  归口管理的行政单位离退休★",{"v":88269,"d":"88,269"},{"v":88269,"d":"88,269"},0]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":450536,"d":"450,536"},{"v":450536,"d":"450,536"},0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":13668,"d":"13,668"},{"v":13668,"d":"13,668"},0]
["210","","","医疗卫生与计划生育支出",{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0]
["21011","","","行政事业单位医疗",{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0]
["2101101","","","  行政单位医疗",{"v":116612,"d":"116,612"},{"v":116612,"d":"116,612"},0]
["2101102","","","  事业单位医疗",{"v":26769,"d":"26,769"},{"v":26769,"d":"26,769"},0]
["221","","","住房保障支出",{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0]
["22102","","","住房改革支出",{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0]
["2210201","","","  住房公积金",{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0]
[]
[{"$nulls":4},"— %d —"]

{"sheet":"ZCYSMXBBJAPJBZC 支出预算明细表（本级安排基本支出）(ZC02-01-01-01)","index":3,"n_rows":25,"n_cols":107,"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],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,15,3,42],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,43,3,59],[3,60,3,63],[3,60,3,63],[3,60,3,63],[3,60,3,63],[3,64,3,66],[3,64,3,66],[3,64,3,66],[3,67,3,69],[3,67,3,69],[3,67,3,69],[3,70,3,72],[3,70,3,72],[3,70,3,72],[3,73,3,83],[3,73,3,83],[3,73,3,83],[3,73,3,83],[3,73,3,83],[3,73,3,83],[3,73,3,83],[3,73,3,83],[3,73,3,83],[3,73,3,83],[3,73,3,83],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,84,3,99],[3,100,3,106],[3,100,3,106],[3,100,3,106],[3,100,3,106],[3,100,3,106],[3,100,3,106],[3,100,3,106],[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"]}
[{"$nulls":54},"支出预算明细表（本级安排基本支出）"]
[{"$nulls":106},"ZC02-01-01-01"]
["编制单位：中国共产党南乐县委员会办公室",{"$nulls":53},"2017年5月",{"$nulls":51},"金额单位：元"]
["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","","","","","","","","","","","","","","","","","对企事业单位的补贴","","","","转移性支出","","","债务利息支出","","","债务还本","","","基本建设支出","","","","","","","","","","","其他资本性支出","","","","","","","","","","","","","","","","其他支出","","","","","",""]
["","","","","","小计","基本工资","津贴补贴","奖金","其他社会保障缴费","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","采暖补贴","物业服务补贴","其他对个人和家庭的补助支出","小计","企业政策性补贴","事业单位补贴","财政贴息","小计","不同级政府间转移性支出","同级政府间转移性支出","小计","国内债务付息","国外债务付息","小计","国内债务还本","国外债务还本","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","产权参股","其他资本性支出","小计","预备费","预留","补充全国社会保障基金","赠与","贷款转贷","其他支出"]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103"]
["","","","合计",{"v":3849821,"d":"3,849,821"},{"v":3329382,"d":"3,329,382"},{"v":1675908,"d":"1,675,908"},{"v":714468,"d":"714,468"},{"v":195523,"d":"195,523"},{"v":163539,"d":"163,539"},0,{"v":115740,"d":"115,740"},{"v":450536,"d":"450,536"},{"v":13668,"d":"13,668"},0,{"v":147000,"d":"147,000"},{"v":45500,"d":"45,500"},{"v":24000,"d":"24,000"},0,0,0,0,{"v":13000,"d":"13,000"},0,0,{"v":13000,"d":"13,000"},0,0,0,0,{"v":10000,"d":"10,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,{"v":14500,"d":"14,500"},{"v":3000,"d":"3,000"},{"v":13000,"d":"13,000"},0,0,0,{"v":373439,"d":"373,439"},{"v":58173,"d":"58,173"},0,0,0,{"v":30096,"d":"30,096"},0,0,0,720,0,{"v":281580,"d":"281,580"},0,0,0,0,{"v":2870,"d":"2,870"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","","","一般公共服务支出",{"v":2872387,"d":"2,872,387"},{"v":2721797,"d":"2,721,797"},{"v":1675908,"d":"1,675,908"},{"v":714468,"d":"714,468"},{"v":195523,"d":"195,523"},{"v":20158,"d":"20,158"},0,{"v":115740,"d":"115,740"},0,0,0,{"v":147000,"d":"147,000"},{"v":45500,"d":"45,500"},{"v":24000,"d":"24,000"},0,0,0,0,{"v":13000,"d":"13,000"},0,0,{"v":13000,"d":"13,000"},0,0,0,0,{"v":10000,"d":"10,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,{"v":14500,"d":"14,500"},{"v":3000,"d":"3,000"},{"v":13000,"d":"13,000"},0,0,0,{"v":3590,"d":"3,590"},0,0,0,0,0,0,0,0,720,0,0,0,0,0,0,{"v":2870,"d":"2,870"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20131","","","党委办公厅（室）及相关机构事务",{"v":2872387,"d":"2,872,387"},{"v":2721797,"d":"2,721,797"},{"v":1675908,"d":"1,675,908"},{"v":714468,"d":"714,468"},{"v":195523,"d":"195,523"},{"v":20158,"d":"20,158"},0,{"v":115740,"d":"115,740"},0,0,0,{"v":147000,"d":"147,000"},{"v":45500,"d":"45,500"},{"v":24000,"d":"24,000"},0,0,0,0,{"v":13000,"d":"13,000"},0,0,{"v":13000,"d":"13,000"},0,0,0,0,{"v":10000,"d":"10,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,{"v":14500,"d":"14,500"},{"v":3000,"d":"3,000"},{"v":13000,"d":"13,000"},0,0,0,{"v":3590,"d":"3,590"},0,0,0,0,0,0,0,0,720,0,0,0,0,0,0,{"v":2870,"d":"2,870"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2013101","","","  行政运行",{"v":2348964,"d":"2,348,964"},{"v":2232224,"d":"2,232,224"},{"v":1362516,"d":"1,362,516"},{"v":697452,"d":"697,452"},{"v":158344,"d":"158,344"},{"v":13912,"d":"13,912"},0,0,0,0,0,{"v":114000,"d":"114,000"},{"v":36000,"d":"36,000"},{"v":19000,"d":"19,000"},0,0,0,0,{"v":10000,"d":"10,000"},0,0,{"v":10000,"d":"10,000"},0,0,0,0,{"v":7000,"d":"7,000"},{"v":9000,"d":"9,000"},0,0,0,0,0,{"v":12000,"d":"12,000"},{"v":2000,"d":"2,000"},{"v":9000,"d":"9,000"},0,0,0,{"v":2740,"d":"2,740"},0,0,0,0,0,0,0,0,480,0,0,0,0,0,0,{"v":2260,"d":"2,260"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2013150","","","  事业运行",{"v":523423,"d":"523,423"},{"v":489573,"d":"489,573"},{"v":313392,"d":"313,392"},{"v":17016,"d":"17,016"},{"v":37179,"d":"37,179"},{"v":6246,"d":"6,246"},0,{"v":115740,"d":"115,740"},0,0,0,{"v":33000,"d":"33,000"},{"v":9500,"d":"9,500"},{"v":5000,"d":"5,000"},0,0,0,0,{"v":3000,"d":"3,000"},0,0,{"v":3000,"d":"3,000"},0,0,0,0,{"v":3000,"d":"3,000"},{"v":2000,"d":"2,000"},0,0,0,0,0,{"v":2500,"d":"2,500"},{"v":1000,"d":"1,000"},{"v":4000,"d":"4,000"},0,0,0,850,0,0,0,0,0,0,0,0,240,0,0,0,0,0,0,610,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","","","社会保障和就业支出",{"v":552473,"d":"552,473"},{"v":464204,"d":"464,204"},0,0,0,0,0,0,{"v":450536,"d":"450,536"},{"v":13668,"d":"13,668"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":88269,"d":"88,269"},{"v":58173,"d":"58,173"},0,0,0,{"v":30096,"d":"30,096"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20805","","","行政事业单位离退休",{"v":552473,"d":"552,473"},{"v":464204,"d":"464,204"},0,0,0,0,0,0,{"v":450536,"d":"450,536"},{"v":13668,"d":"13,668"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":88269,"d":"88,269"},{"v":58173,"d":"58,173"},0,0,0,{"v":30096,"d":"30,096"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080501","","","  归口管理的行政单位离退休★",{"v":88269,"d":"88,269"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":88269,"d":"88,269"},{"v":58173,"d":"58,173"},0,0,0,{"v":30096,"d":"30,096"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":450536,"d":"450,536"},{"v":450536,"d":"450,536"},0,0,0,0,0,0,{"v":450536,"d":"450,536"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":13668,"d":"13,668"},{"v":13668,"d":"13,668"},0,0,0,0,0,0,0,{"v":13668,"d":"13,668"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","","","医疗卫生与计划生育支出",{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0,0,0,{"v":143381,"d":"143,381"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21011","","","行政事业单位医疗",{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0,0,0,{"v":143381,"d":"143,381"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101101","","","  行政单位医疗",{"v":116612,"d":"116,612"},{"v":116612,"d":"116,612"},0,0,0,{"v":116612,"d":"116,612"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101102","","","  事业单位医疗",{"v":26769,"d":"26,769"},{"v":26769,"d":"26,769"},0,0,0,{"v":26769,"d":"26,769"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","","","住房保障支出",{"v":281580,"d":"281,580"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":281580,"d":"281,580"},0,0,0,0,0,0,0,0,0,0,{"v":281580,"d":"281,580"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["22102","","","住房改革支出",{"v":281580,"d":"281,580"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":281580,"d":"281,580"},0,0,0,0,0,0,0,0,0,0,{"v":281580,"d":"281,580"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2210201","","","  住房公积金",{"v":281580,"d":"281,580"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":281580,"d":"281,580"},0,0,0,0,0,0,0,0,0,0,{"v":281580,"d":"281,580"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":54},"— %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：中国共产党南乐县委员会办公室",{"$nulls":6},"2017年5月",{"$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":719000,"d":"719,000"},{"v":329000,"d":"329,000"},{"v":66000,"d":"66,000"},{"v":263000,"d":"263,000"},0,{"v":263000,"d":"263,000"},0,{"v":350000,"d":"350,000"},{"v":40000,"d":"40,000"}]
["201","","","一般公共服务支出",{"v":719000,"d":"719,000"},{"v":329000,"d":"329,000"},{"v":66000,"d":"66,000"},{"v":263000,"d":"263,000"},0,{"v":263000,"d":"263,000"},0,{"v":350000,"d":"350,000"},{"v":40000,"d":"40,000"}]
["20131","","","党委办公厅（室）及相关机构事务",{"v":719000,"d":"719,000"},{"v":329000,"d":"329,000"},{"v":66000,"d":"66,000"},{"v":263000,"d":"263,000"},0,{"v":263000,"d":"263,000"},0,{"v":350000,"d":"350,000"},{"v":40000,"d":"40,000"}]
["2013101","","","  行政运行",{"v":710000,"d":"710,000"},{"v":323000,"d":"323,000"},{"v":64000,"d":"64,000"},{"v":259000,"d":"259,000"},0,{"v":259000,"d":"259,000"},0,{"v":350000,"d":"350,000"},{"v":37000,"d":"37,000"}]
["2013150","","","  事业运行",{"v":9000,"d":"9,000"},{"v":6000,"d":"6,000"},{"v":2000,"d":"2,000"},{"v":4000,"d":"4,000"},0,{"v":4000,"d":"4,000"},0,0,{"v":3000,"d":"3,000"}]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— %d —"]

{"sheet":"ZFXJJYSZCB 政府性基金预算支出表(ZFXJJYSZCB)","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：中国共产党南乐县委员会办公室",{"$nulls":3},"2017年5月",null,"金额单位：元"]
["科目编码","","","科目名称","合计","基本支出","项目支出"]
["","","","","","",""]
["类","款","项","栏次","","",""]
["","","","合计","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
[]
[{"$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：中国共产党南乐县委员会办公室","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":6214821,"d":"6,214,821"},"一、一般公共服务支出",{"v":5237387,"d":"5,237,387"}]
["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":552473,"d":"552,473"}]
["","","九、医疗卫生与计划生育支出",{"v":143381,"d":"143,381"}]
["","","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":281580,"d":"281,580"}]
["","","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":6214821,"d":"6,214,821"},"本年支出合计",{"v":6214821,"d":"6,214,821"}]
["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":6214821,"d":"6,214,821"},"支出总计",{"v":6214821,"d":"6,214,821"}]
[]
[null,"— %d —"]

{"sheet":"BMSRZB 部门收入总表(BMSRZB)","index":7,"n_rows":24,"n_cols":15,"rows_kept":24,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门收入总表"]
[{"$nulls":14},"BMSRZB"]
["编制单位：中国共产党南乐县委员会办公室",{"$nulls":6},"2017年5月",{"$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":6214821,"d":"6,214,821"},0,{"v":6214821,"d":"6,214,821"},{"v":6214821,"d":"6,214,821"},0,0,0,0,0,0,0]
["201","","","一般公共服务支出",{"v":5237387,"d":"5,237,387"},0,{"v":5237387,"d":"5,237,387"},{"v":5237387,"d":"5,237,387"},0,0,0,0,0,0,0]
["20131","","","党委办公厅（室）及相关机构事务",{"v":5237387,"d":"5,237,387"},0,{"v":5237387,"d":"5,237,387"},{"v":5237387,"d":"5,237,387"},0,0,0,0,0,0,0]
["2013101","","","  行政运行",{"v":4713964,"d":"4,713,964"},0,{"v":4713964,"d":"4,713,964"},{"v":4713964,"d":"4,713,964"},0,0,0,0,0,0,0]
["2013150","","","  事业运行",{"v":523423,"d":"523,423"},0,{"v":523423,"d":"523,423"},{"v":523423,"d":"523,423"},0,0,0,0,0,0,0]
["208","","","社会保障和就业支出",{"v":552473,"d":"552,473"},0,{"v":552473,"d":"552,473"},{"v":552473,"d":"552,473"},0,0,0,0,0,0,0]
["20805","","","行政事业单位离退休",{"v":552473,"d":"552,473"},0,{"v":552473,"d":"552,473"},{"v":552473,"d":"552,473"},0,0,0,0,0,0,0]
["2080501","","","  归口管理的行政单位离退休★",{"v":88269,"d":"88,269"},0,{"v":88269,"d":"88,269"},{"v":88269,"d":"88,269"},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":450536,"d":"450,536"},0,{"v":450536,"d":"450,536"},{"v":450536,"d":"450,536"},0,0,0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":13668,"d":"13,668"},0,{"v":13668,"d":"13,668"},{"v":13668,"d":"13,668"},0,0,0,0,0,0,0]
["210","","","医疗卫生与计划生育支出",{"v":143381,"d":"143,381"},0,{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0,0,0,0,0,0,0]
["21011","","","行政事业单位医疗",{"v":143381,"d":"143,381"},0,{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0,0,0,0,0,0,0]
["2101101","","","  行政单位医疗",{"v":116612,"d":"116,612"},0,{"v":116612,"d":"116,612"},{"v":116612,"d":"116,612"},0,0,0,0,0,0,0]
["2101102","","","  事业单位医疗",{"v":26769,"d":"26,769"},0,{"v":26769,"d":"26,769"},{"v":26769,"d":"26,769"},0,0,0,0,0,0,0]
["221","","","住房保障支出",{"v":281580,"d":"281,580"},0,{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0,0,0,0,0,0,0]
["22102","","","住房改革支出",{"v":281580,"d":"281,580"},0,{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0,0,0,0,0,0,0]
["2210201","","","  住房公积金",{"v":281580,"d":"281,580"},0,{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0,0,0,0,0,0,0]
[]
[{"$nulls":7},"— %d —"]

{"sheet":"BMZCZB 部门支出总表(BMZCZB)","index":8,"n_rows":23,"n_cols":10,"rows_kept":23,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"部门支出总表"]
[{"$nulls":9},"BMZCZB"]
["编制单位：中国共产党南乐县委员会办公室",{"$nulls":4},"2017年5月",{"$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":6214821,"d":"6,214,821"},{"v":3849821,"d":"3,849,821"},{"v":2365000,"d":"2,365,000"},0,0,0]
["201","","","一般公共服务支出",{"v":5237387,"d":"5,237,387"},{"v":2872387,"d":"2,872,387"},{"v":2365000,"d":"2,365,000"},0,0,0]
["20131","","","党委办公厅（室）及相关机构事务",{"v":5237387,"d":"5,237,387"},{"v":2872387,"d":"2,872,387"},{"v":2365000,"d":"2,365,000"},0,0,0]
["2013101","","","  行政运行",{"v":4713964,"d":"4,713,964"},{"v":2348964,"d":"2,348,964"},{"v":2365000,"d":"2,365,000"},0,0,0]
["2013150","","","  事业运行",{"v":523423,"d":"523,423"},{"v":523423,"d":"523,423"},0,0,0,0]
["208","","","社会保障和就业支出",{"v":552473,"d":"552,473"},{"v":552473,"d":"552,473"},0,0,0,0]
["20805","","","行政事业单位离退休",{"v":552473,"d":"552,473"},{"v":552473,"d":"552,473"},0,0,0,0]
["2080501","","","  归口管理的行政单位离退休★",{"v":88269,"d":"88,269"},{"v":88269,"d":"88,269"},0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":450536,"d":"450,536"},{"v":450536,"d":"450,536"},0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":13668,"d":"13,668"},{"v":13668,"d":"13,668"},0,0,0,0]
["210","","","医疗卫生与计划生育支出",{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0,0,0,0]
["21011","","","行政事业单位医疗",{"v":143381,"d":"143,381"},{"v":143381,"d":"143,381"},0,0,0,0]
["2101101","","","  行政单位医疗",{"v":116612,"d":"116,612"},{"v":116612,"d":"116,612"},0,0,0,0]
["2101102","","","  事业单位医疗",{"v":26769,"d":"26,769"},{"v":26769,"d":"26,769"},0,0,0,0]
["221","","","住房保障支出",{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0,0,0,0]
["22102","","","住房改革支出",{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0,0,0,0]
["2210201","","","  住房公积金",{"v":281580,"d":"281,580"},{"v":281580,"d":"281,580"},0,0,0,0]
[]
[{"$nulls":5},"— %d —"]