{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["1 收支预算总表","2收入预算总表","3支出总表（按资金来源） ","4 财政拨款收支预算总表","5 预算拨款-支出预算表（功能经济对应）","06 支出经济科目明细表","三公经费支出预算表","Sheet1"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1 收支预算总表","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算02表"]
["收支预算总表 "]
[{"$nulls":5},"单位：元"]
["收      入 ",null,"支           出 "]
["项       目 ","2018年预算","项         目","预算数 ","项目（按功能分类分类） ","预算数 "]
["一、预算拨款",{"v":1757967.8,"d":"1,757,967.80"},"一、基本支出",{"v":1307967.8,"d":"1,307,967.80"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    一般预算拨款",{"v":1757967.8,"d":"1,757,967.80"},"（一）正常财政拨款开支",{"v":1307967.8,"d":"1,307,967.80"},"二、外交支出",{"v":0,"d":"0.00"}]
["    政府性基金预算拨款",{"v":0,"d":"0.00"},"     工资福利支出",{"v":721763.8,"d":"721,763.80"},"三、国防支出",{"v":0,"d":"0.00"}]
["    国有资本经营预拨拨款",{"v":0,"d":"0.00"},"     商品和服务支出",{"v":41000,"d":"41,000.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
["    上级转移支付补助",{"v":0,"d":"0.00"},"     对个人和家庭的补助",{"v":525204,"d":"525,204.00"},"五、教育支出    ",{"v":0,"d":"0.00"}]
[null,null,"     基本专项支出",{"v":20000,"d":"20,000.00"},"六、科学技术支出  ",{"v":1173533,"d":"1,173,533.00"}]
[null,null,"（二）综合补助经费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["二、其他资金",{"v":0,"d":"0.00"},null,null,"八、社会保障和就业支出  ",{"v":521964,"d":"521,964.00"}]
["    事业收入",{"v":0,"d":"0.00"},null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"}]
["    事业单位经营收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":450000,"d":"450,000.00"},"十、医疗卫生与计划生育支出",{"v":26773.2,"d":"26,773.20"}]
["    其他收入",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    专项商品和服务支出",{"v":350000,"d":"350,000.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"}]
["三、上级补助收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"}]
["四、附属单位上缴收入",{"v":0,"d":"0.00"},"    债务利息及费用支出",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出（基本建设）",{"v":0,"d":"0.00"},"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出",{"v":100000,"d":"100,000.00"},"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助（基本建设）",{"v":0,"d":"0.00"},"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助",{"v":0,"d":"0.00"},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"    对社会保障基金补助",{"v":0,"d":"0.00"},"十九、国土海洋气象等支出\n",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"},"二十、住房保障支出",{"v":35697.6,"d":"35,697.60"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十二、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十三、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十四、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十五、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
[" 本  年  收  入  合  计",{"v":1757967.8,"d":"1,757,967.80"},"  本  年  支  出  合  计",{"v":1757967.8,"d":"1,757,967.8000"},"  本  年  支  出  合  计",{"v":1757967.8,"d":"1,757,967.8000"}]
["五、上年结转、结余收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"},"结转下年"]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"}]
[]
["     收    入    合    计 ",{"v":1757967.8,"d":"1,757,967.80"},"    支    出    合    计 ",{"v":1757967.8,"d":"1,757,967.80"},"    支    出    合    计 ",{"v":1757967.8,"d":"1,757,967.8000"}]

{"sheet":"2收入预算总表","index":1,"n_rows":30,"n_cols":2,"rows_kept":30,"merged":[[2,0,2,1]],"flags":["formulas_cached_only"]}
[]
[]
["收入预算总表"]
[]
[]
["单位名称：陆丰市科学技术协会"]
[]
["收      入 "]
["项       目 ","2018年预算"]
["一、预算拨款",{"v":1757967.8,"d":"1,757,967.80"}]
["    一般预算拨款",{"v":1757967.8,"d":"1,757,967.80"}]
["       其中：一般预算拨款（基本支出） ",{"v":1307967.8,"d":"1,307,967.80"}]
["             一般预算拨款（项目支出）",{"v":450000,"d":"450,000.00"}]
["    政府性基金预算拨款",{"v":0,"d":"0.00"}]
["    国有资本经营预拨拨款",{"v":0,"d":"0.00"}]
["    上级转移支付补助",{"v":0,"d":"0.00"}]
[]
[]
["二、其他资金",{"v":0,"d":"0.00"}]
["    事业收入",{"v":0,"d":"0.00"}]
["    事业单位经营收入",{"v":0,"d":"0.00"}]
["    其他收入",{"v":0,"d":"0.00"}]
[]
["三、上级补助收入",{"v":0,"d":"0.00"}]
["四、附属单位上缴收入",{"v":0,"d":"0.00"}]
[" 本  年  收  入  合  计",{"v":1757967.8,"d":"1,757,967.80"}]
["五、上年结转、结余收入",{"v":0,"d":"0.00"}]
[]
[]
["     收    入    合    计 ",{"v":1757967.8,"d":"1,757,967.80"}]

{"sheet":"3支出总表（按资金来源） ","index":2,"n_rows":24,"n_cols":13,"rows_kept":24,"merged":[[1,0,1,12],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[3,12,5,12],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算04表"]
["支出预算总表（按资金来源）"]
[{"$nulls":12},"单位：元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","合    计","财政预算拨款",{"$nulls":4},"其他资金","上年结余和上下级往来资金收入"]
["类","款","项",{"$nulls":3},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**","**",1,2,3,7,8,8,9,10]
[{"$nulls":4},"合计",{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"119","陆丰市科学技术协会",{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"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"}]
[{"$nulls":3},"  119001","  陆丰市科学技术协会",{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},"    科学技术支出",{"v":1173533,"d":"1,173,533.00"},{"v":1173533,"d":"1,173,533.00"},{"v":1173533,"d":"1,173,533.00"},{"v":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,"01",null,null,"      科学技术管理事务",{"v":723533,"d":"723,533.00"},{"v":723533,"d":"723,533.00"},{"v":723533,"d":"723,533.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","01","    ","        行政运行（科学技术管理事务）",{"v":723533,"d":"723,533.00"},{"v":723533,"d":"723,533.00"},{"v":723533,"d":"723,533.00"},{"v":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,"07",null,null,"      科学技术普及",{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  07","02","    ","        科普活动",{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"    社会保障和就业支出",{"v":521964,"d":"521,964.00"},{"v":521964,"d":"521,964.00"},{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"      行政事业单位离退休",{"v":521964,"d":"521,964.00"},{"v":521964,"d":"521,964.00"},{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","01","    ","        归口管理的行政单位离退休",{"v":521964,"d":"521,964.00"},{"v":521964,"d":"521,964.00"},{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"    医疗卫生与计划生育支出",{"v":26773.2,"d":"26,773.20"},{"v":26773.2,"d":"26,773.20"},{"v":26773.2,"d":"26,773.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"      行政事业单位医疗",{"v":26773.2,"d":"26,773.20"},{"v":26773.2,"d":"26,773.20"},{"v":26773.2,"d":"26,773.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  11","01","    ","        行政单位医疗",{"v":26773.2,"d":"26,773.20"},{"v":26773.2,"d":"26,773.20"},{"v":26773.2,"d":"26,773.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},"    住房保障支出",{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"      住房改革支出",{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    ","        住房公积金",{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"4 财政拨款收支预算总表","index":3,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算05表"]
["财政拨款收支预算总表 "]
[{"$nulls":5},"单位：元"]
["收      入 ",null,"支           出 "]
["项       目 ","2018年预算","项         目","预算数 ","项目（按功能分类分类） ","预算数 "]
["一、预算拨款",{"v":1757967.8,"d":"1,757,967.80"},"一、基本支出",{"v":1307967.8,"d":"1,307,967.80"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    一般预算拨款",{"v":1757967.8,"d":"1,757,967.80"},"（一）正常财政拨款开支",{"v":1307967.8,"d":"1,307,967.80"},"二、外交支出",{"v":0,"d":"0.00"}]
["    政府性基金预算拨款",{"v":0,"d":"0.00"},"     工资福利支出",{"v":721763.8,"d":"721,763.80"},"三、国防支出",{"v":0,"d":"0.00"}]
["    国有资本经营预拨拨款",{"v":0,"d":"0.00"},"     商品和服务支出",{"v":41000,"d":"41,000.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
["    上级转移支付补助",{"v":0,"d":"0.00"},"     对个人和家庭的补助",{"v":525204,"d":"525,204.00"},"五、教育支出    ",{"v":0,"d":"0.00"}]
[null,null,"     基本专项支出",{"v":20000,"d":"20,000.00"},"六、科学技术支出  ",{"v":1173533,"d":"1,173,533.00"}]
[null,null,"（二）综合补助经费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"八、社会保障和就业支出  ",{"v":521964,"d":"521,964.00"}]
[{"$nulls":4},"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"二、项目支出",{"v":450000,"d":"450,000.00"},"十、医疗卫生与计划生育支出",{"v":26773.2,"d":"26,773.20"}]
[null,null,"    工资福利支出",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    专项商品和服务支出",{"v":350000,"d":"350,000.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"    对个人和家庭的补助",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"    债务利息及费用支出",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出（基本建设）",{"v":0,"d":"0.00"},"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出",{"v":100000,"d":"100,000.00"},"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助（基本建设）",{"v":0,"d":"0.00"},"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助",{"v":0,"d":"0.00"},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"    对社会保障基金补助",{"v":0,"d":"0.00"},"十九、国土海洋气象等支出\n",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"},"二十、住房保障支出",{"v":35697.6,"d":"35,697.60"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十二、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十三、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十四、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十五、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
[null,null,"  本  年  支  出  合  计",{"v":1757967.8,"d":"1,757,967.80"},"  本  年  支  出  合  计",{"v":1757967.8,"d":"1,757,967.80"}]
[null,null,"四、对附属单位补助支出",{"v":0,"d":"0.00"},"结转下年"]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"}]
[]
["     收    入    合    计 ",{"v":1757967.8,"d":"1,757,967.80"},"    支    出    合    计 ",{"v":1757967.8,"d":"1,757,967.80"},"    支    出    合    计 ",{"v":1757967.8,"d":"1,757,967.80"}]

{"sheet":"5 预算拨款-支出预算表（功能经济对应）","index":4,"n_rows":23,"n_cols":16,"rows_kept":23,"merged":[[1,0,1,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算07表"]
["支出预算总表（按支出构成）"]
[{"$nulls":15},"单位：元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","总    计"]
["类","款","项",{"$nulls":3},"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","债务还本支出 ","基本建设支出","其他资本性支出","其他支出"]
["**","**","**",null,"**",1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},8,9,10,11,12]
[{"$nulls":4},"合计",{"v":1757967.8,"d":"1,757,967.80"},{"v":721763.8,"d":"721,763.80"},{"v":411000,"d":"411,000.00"},{"v":525204,"d":"525,204.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"119","陆丰市科学技术协会",{"v":1757967.8,"d":"1,757,967.80"},{"v":721763.8,"d":"721,763.80"},{"v":411000,"d":"411,000.00"},{"v":525204,"d":"525,204.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  119001","  陆丰市科学技术协会",{"v":1757967.8,"d":"1,757,967.80"},{"v":721763.8,"d":"721,763.80"},{"v":411000,"d":"411,000.00"},{"v":525204,"d":"525,204.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
[206,{"$nulls":3},"    科学技术支出",{"v":1173533,"d":"1,173,533.00"},{"v":659293,"d":"659,293.00"},{"v":411000,"d":"411,000.00"},{"v":3240,"d":"3,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,"      科学技术管理事务",{"v":723533,"d":"723,533.00"},{"v":659293,"d":"659,293.00"},{"v":61000,"d":"61,000.00"},{"v":3240,"d":"3,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[206,"  01","01","    ","        行政运行（科学技术管理事务）",{"v":723533,"d":"723,533.00"},{"v":659293,"d":"659,293.00"},{"v":61000,"d":"61,000.00"},{"v":3240,"d":"3,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"07",null,null,"      科学技术普及",{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
[206,"  07","02","    ","        科普活动",{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},"    社会保障和就业支出",{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"      行政事业单位离退休",{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"  05","01","    ","        归口管理的行政单位离退休",{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,{"$nulls":3},"    医疗卫生与计划生育支出",{"v":26773.2,"d":"26,773.20"},{"v":26773.2,"d":"26,773.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"      行政事业单位医疗",{"v":26773.2,"d":"26,773.20"},{"v":26773.2,"d":"26,773.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,"  11","01","    ","        行政单位医疗",{"v":26773.2,"d":"26,773.20"},{"v":26773.2,"d":"26,773.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},"    住房保障支出",{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"      住房改革支出",{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,"  02","01","    ","        住房公积金",{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"06 支出经济科目明细表","index":5,"n_rows":33,"n_cols":12,"rows_kept":33,"merged":[[1,0,1,11],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[3,10,5,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算06表"]
["经济分类科目支出明细表"]
[{"$nulls":11},"单位:元"]
["经济科目编码",null,"单位代码和名称","科目名称","合    计","财政预算拨款",{"$nulls":4},"其他资金","上年结余和上下级往来资金收入"]
["类","款",{"$nulls":3},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**",1,2,3,7,8,8,9,10]
[null,null,"119001",null,{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"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"}]
[null,null,"  陆丰市科学技术协会",null,{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"v":1757967.8,"d":"1,757,967.80"},{"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"}]
[301,null,"    工资福利支出",null,{"v":721763.8,"d":"721,763.80"},{"v":721763.8,"d":"721,763.80"},{"v":721763.8,"d":"721,763.80"},{"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"}]
["  ",30101,"      ","基本工资",{"v":258060,"d":"258,060.00"},{"v":258060,"d":"258,060.00"},{"v":258060,"d":"258,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30102,"      ","津贴补贴",{"v":188160,"d":"188,160.00"},{"v":188160,"d":"188,160.00"},{"v":188160,"d":"188,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30103,"      ","奖金",{"v":21505,"d":"21,505.00"},{"v":21505,"d":"21,505.00"},{"v":21505,"d":"21,505.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30108,"      ","机关事业单位基本养老保险缴费",{"v":89244,"d":"89,244.00"},{"v":89244,"d":"89,244.00"},{"v":89244,"d":"89,244.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30110,"      ","职工基本医疗保险缴费",{"v":2971.44,"d":"2,971.44"},{"v":2971.44,"d":"2,971.44"},{"v":2971.44,"d":"2,971.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30111,"      ","公务员医疗补助缴费",{"v":23801.76,"d":"23,801.76"},{"v":23801.76,"d":"23,801.76"},{"v":23801.76,"d":"23,801.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30113,"      ","住房公积金",{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":35697.6,"d":"35,697.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30199,"      ","其他工资福利支出",{"v":102324,"d":"102,324.00"},{"v":102324,"d":"102,324.00"},{"v":102324,"d":"102,324.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[302,null,"    商品和服务支出",null,{"v":411000,"d":"411,000.00"},{"v":411000,"d":"411,000.00"},{"v":411000,"d":"411,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30201,"      ","办公费",{"v":71000,"d":"71,000.00"},{"v":71000,"d":"71,000.00"},{"v":71000,"d":"71,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30202,"      ","印刷费",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30203,"      ","咨询费",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30211,"      ","差旅费",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30213,"      ","维修(护)费",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30216,"      ","培训费",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30231,"      ","公务用车运行维护费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30299,"      ","其他商品和服务支出",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[303,null,"    对个人和家庭的补助",null,{"v":525204,"d":"525,204.00"},{"v":525204,"d":"525,204.00"},{"v":525204,"d":"525,204.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30302,"      ","退休费",{"v":521964,"d":"521,964.00"},{"v":521964,"d":"521,964.00"},{"v":521964,"d":"521,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30399,"      ","其他对个人和家庭的补助",{"v":3240,"d":"3,240.00"},{"v":3240,"d":"3,240.00"},{"v":3240,"d":"3,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[310,null,"    资本性支出",null,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",31002,"      ","办公设备购置",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",31005,"      ","基础设施建设",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公经费支出预算表","index":6,"n_rows":11,"n_cols":12,"rows_kept":11,"merged":[[0,0,0,8],[1,0,1,3],[2,0,4,0],[2,1,4,1],[2,2,2,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,2,4,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
["2018年部门“三公经费”支出预算表"]
["填报单位:陆丰市科学技术协会",{"$nulls":7},"单位：万元"]
["单位代码","单位名称","公务用车费",null,null,"因公出国(境)费用","公务接待费","合计","与上年情况比较"]
[null,null,"小计","其      中"]
[{"$nulls":3},"公务用车运行维护费","公务用车购置"]
["127","陆丰市科学技术协会","2.00","2.00","0","0","0","2.00","与上年保持不变"]
[]
[]
[]
[]
[{"$nulls":11},"dg "]

{"sheet":"Sheet1","index":7,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[1,0,1,3],[3,0,4,0],[3,1,3,3],[6,0,6,3]],"flags":["formulas_cached_only"]}
[]
["2018年政府性基金预算支出情况表"]
["单位名称：陆丰市科学技术协会",null,null,"单位：万元"]
["功能科目名称","政府性基金预算支出"]
[null,"小计","其中：基本支出","项目支出"]
[null,0,0,0]
["注：本部门今年无政府性基金安排的收入与支出。"]