{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金预算支出表"],"not_rendered":{"external_links":1,"defined_names":17},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":106,"n_cols":35,"rows_kept":106,"flags":["formulas_cached_only"]}
["附件2"]
["收支预算总表"]
["部门：大余县民政局",null,null,"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",5089.46,"合计",{"v":14332.66,"d":"14,332.66"}]
["    一般公共预算拨款收入",5085.93,"一般公共服务支出"]
["    专项收入",3.53,"公共安全支出"]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"教育支出"]
["    预算内投资收入",null,"科学技术支出"]
["二、事业收入",{"v":0,"d":"0.00"},"文化体育与传媒支出"]
["三、事业单位经营收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":13526.7,"d":"13526.70"}]
["四、其他收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",788.33]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"节能环保支出"]
["六、上级补助收入",{"v":9239.46,"d":"9,239"},"城乡社区支出"]
[null,null,"农林水支出",{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",{"v":17.6273,"d":"17.63"}]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",14328.92,"本年支出合计",{"v":14332.66,"d":"14,332.66"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",3.74]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",3.74]
["收入总计",14332.66,"支出总计",{"v":14332.66,"d":"14,332.66"}]
{"$rows_empty":21}
[{"$nulls":22},"0"]
{"$rows_empty":52}
[{"$nulls":34},"0"]

{"sheet":"部门收入总表","index":1,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[3,2,4,2],[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"]}
[]
["部门收入总表"]
["部门：大余县民政局",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":14332.66,"d":"14,332.66"},{"v":5089.46,"d":"5,089.46"},{"v":5085.93,"d":"5,085.93"},3.53,{"v":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":9239.46,"d":"9,239.46"},{"v":0,"d":"0.00"},3.74]
["208","社会保障和就业支出",{"v":14332.66,"d":"14,332.66"},{"v":5089.46,"d":"5,089.46"},{"v":5085.93,"d":"5,085.93"},3.53,{"v":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":9239.46,"d":"9,239.46"},{"v":0,"d":"0.00"},3.74]
["  02","  民政管理事务",{"v":14332.66,"d":"14,332.66"},{"v":5089.46,"d":"5,089.46"},{"v":5085.93,"d":"5,085.93"},3.53,{"v":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":9239.46,"d":"9,239.46"},{"v":0,"d":"0.00"},3.74]
["    01","    行政运行（民政管理事务）",{"v":14332.66,"d":"14,332.66"},{"v":5089.46,"d":"5,089.46"},{"v":5085.93,"d":"5,085.93"},3.53,{"v":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":9239.46,"d":"9,239.46"},{"v":0,"d":"0.00"},3.74]

{"sheet":"部门支出总表","index":2,"n_rows":48,"n_cols":8,"rows_kept":48,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["部门：大余县民政局",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":14332.6628,"d":"14,332.66"},{"v":1406.5428,"d":"1,406.54"},{"v":12926.12,"d":"12,926.12"},null,null,{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":13526.7031,"d":"13,526.70"},{"v":1373.5831,"d":"1,373.58"},{"v":12153.12,"d":"12,153.12"}]
["  02","  民政管理事务",{"v":893.0759,"d":"893.08"},{"v":893.0759,"d":"893.08"},{"v":0,"d":"0.00"}]
["    2080201","    行政运行（民政管理事务）",{"v":279.7365,"d":"279.74"},{"v":279.7365,"d":"279.74"},{"v":0,"d":"0.00"}]
["    2080208","    基层政权和社区建设",268.32,268.32,{"v":0,"d":"0.00"}]
["    2080299","    其他民政管理事务支出",{"v":345.0194,"d":"345.02"},{"v":345.0194,"d":"345.02"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":42.1392,"d":"42.14"},{"v":42.1392,"d":"42.14"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":30.1008,"d":"30.10"},{"v":30.1008,"d":"30.10"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":12.0384,"d":"12.04"},{"v":12.0384,"d":"12.04"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":5.568,"d":"5.57"},{"v":5.568,"d":"5.57"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":5.568,"d":"5.57"},{"v":5.568,"d":"5.57"},{"v":0,"d":"0.00"}]
["  10","  社会福利",{"v":2117,"d":"2,117.00"},{"v":370.8,"d":"370.80"},{"v":1746.2,"d":"1,746.20"}]
["    2081001","    儿童福利",{"v":91.2,"d":"91.20"},{"v":0,"d":"0.00"},{"v":91.2,"d":"91.20"}]
["    2081002","    老年福利",448.25,{"v":324,"d":"324.00"},124.25]
["    2081004","    殡葬",{"v":776.8,"d":"776.80"},{"v":46.8,"d":"46.80"},{"v":730,"d":"730.00"}]
["    2081005","    社会福利事业单位",793.07,{"v":0,"d":"0.00"},793.07]
["    2081099","    其他社会福利支出",7.68,{"v":0,"d":"0.00"},7.68]
["  11","  残疾人事业",501.24,{"v":0,"d":"0.00"},501.24]
["    2081107","    残疾人生活和护理补贴",501.24,{"v":0,"d":"0.00"},501.24]
["  15","  自然灾害生活救助",{"v":350,"d":"350.00"},{"v":62,"d":"62.00"},{"v":288,"d":"288.00"}]
["    2081599","    其他自然灾害生活救助支出",{"v":350,"d":"350.00"},{"v":62,"d":"62.00"},{"v":288,"d":"288.00"}]
["  19","  最低生活保障",{"v":8463.68,"d":"8,463.68"},{"v":0,"d":"0.00"},{"v":8463.68,"d":"8,463.68"}]
["    2081901","    城市最低生活保障金支出",{"v":4157.27,"d":"4,157.27"},{"v":0,"d":"0.00"},{"v":4157.27,"d":"4,157.27"}]
["    2081902","    农村最低生活保障金支出",{"v":4306.41,"d":"4,306.41"},{"v":0,"d":"0.00"},{"v":4306.41,"d":"4,306.41"}]
["  20","  临时救助",303.36,{"v":0,"d":"0.00"},303.36]
["    2082001","    临时救助支出",226.36,{"v":0,"d":"0.00"},226.36]
["    2082002","    流浪乞讨人员救助支出",{"v":77,"d":"77.00"},{"v":0,"d":"0.00"},{"v":77,"d":"77.00"}]
["  21","  特困人员救助供养",620.85,{"v":0,"d":"0.00"},620.85]
["    2082101","    城市特困人员救助供养支出",{"v":150.3,"d":"150.30"},null,{"v":150.3,"d":"150.30"}]
["    2082102","    农村特困人员救助供养支出",470.55,{"v":0,"d":"0.00"},470.55]
["  25","  其他生活救助",127.02,{"v":0,"d":"0.00"},127.02]
["    2082502","    其他农村生活救助",127.02,{"v":0,"d":"0.00"},127.02]
["  99","  其他社会保障和就业支出",102.77,{"v":0,"d":"0.00"},102.77]
["    2089901","    其他社会保障和就业支出",102.77,{"v":0,"d":"0.00"},102.77]
["210","医疗卫生与计划生育支出",{"v":788.3324,"d":"788.33"},{"v":15.3324,"d":"15.33"},{"v":773,"d":"773.00"}]
["  12","  财政对基本医疗保险基金的补助",{"v":15.3324,"d":"15.33"},{"v":15.3324,"d":"15.33"},{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",{"v":15.3324,"d":"15.33"},{"v":15.3324,"d":"15.33"},{"v":0,"d":"0.00"}]
["  13","  医疗救助",{"v":773,"d":"773.00"},{"v":0,"d":"0.00"},{"v":773,"d":"773.00"}]
["    2101301","    城乡医疗救助",{"v":773,"d":"773.00"},{"v":0,"d":"0.00"},{"v":773,"d":"773.00"}]
["221","住房保障支出",{"v":17.6273,"d":"17.63"},{"v":17.6273,"d":"17.63"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":17.6273,"d":"17.63"},{"v":17.6273,"d":"17.63"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":17.6273,"d":"17.63"},{"v":17.6273,"d":"17.63"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":31,"n_cols":6,"rows_kept":31,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["部门：大余县民政局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",5089.46,"一、本年支出",5089.46,5089.46,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",5085.93,"一般公共服务支出",null,null,{"v":0,"d":"0.00"}]
["    专项收入",3.53,"公共安全支出",null,null,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"教育支出",null,null,{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"科学技术支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",{"v":4971.5,"d":"4971.50"},{"v":4971.5,"d":"4971.50"},{"v":0,"d":"0.00"}]
[null,null,"医疗卫生与计划生育支出",100.33,100.33,{"v":0,"d":"0.00"}]
[null,null,"节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",17.63,17.63,{"v":0,"d":"0.00"}]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",5089.46,"支出总计",5089.46,5089.46,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":48,"n_cols":5,"rows_kept":48,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["部门：大余县民政局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2019年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":5089.4588,"d":"5089.46"},{"v":1402.7988,"d":"1402.80"},3686.66]
["208","社会保障和就业支出",{"v":4971.4991,"d":"4971.50"},{"v":1369.8391,"d":"1369.84"},3601.66]
["  02","  民政管理事务",{"v":889.3319,"d":"889.33"},{"v":889.3319,"d":"889.33"},{"v":0,"d":"0.00"}]
["    2080201","    行政运行（民政管理事务）",{"v":275.9925,"d":"275.99"},{"v":275.9925,"d":"275.99"},{"v":0,"d":"0.00"}]
["    2080208","    基层政权和社区建设",268.32,268.32,{"v":0,"d":"0.00"}]
["    2080299","    其他民政管理事务支出",{"v":345.0194,"d":"345.02"},{"v":345.0194,"d":"345.02"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":42.1392,"d":"42.14"},{"v":42.1392,"d":"42.14"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":30.1008,"d":"30.10"},{"v":30.1008,"d":"30.10"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":12.0384,"d":"12.04"},{"v":12.0384,"d":"12.04"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":5.568,"d":"5.57"},{"v":5.568,"d":"5.57"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":5.568,"d":"5.57"},{"v":5.568,"d":"5.57"},{"v":0,"d":"0.00"}]
["  10","  社会福利",{"v":1748,"d":"1748.00"},{"v":370.8,"d":"370.80"},{"v":1377.2,"d":"1377.20"}]
["    2081001","    儿童福利",{"v":28.8,"d":"28.80"},{"v":0,"d":"0.00"},{"v":28.8,"d":"28.80"}]
["    2081002","    老年福利",435.72,{"v":324,"d":"324.00"},111.72]
["    2081004","    殡葬",{"v":776.8,"d":"776.80"},{"v":46.8,"d":"46.80"},{"v":730,"d":"730.00"}]
["    2081005","    社会福利事业单位",{"v":499,"d":"499.00"},{"v":0,"d":"0.00"},{"v":499,"d":"499.00"}]
["    2081099","    其他社会福利支出",7.68,{"v":0,"d":"0.00"},7.68]
["  11","  残疾人事业",100.25,{"v":0,"d":"0.00"},100.25]
["    2081107","    残疾人生活和护理补贴",100.25,{"v":0,"d":"0.00"},100.25]
["  15","  自然灾害生活救助",{"v":350,"d":"350.00"},{"v":62,"d":"62.00"},{"v":288,"d":"288.00"}]
["    2081599","    其他自然灾害生活救助支出",{"v":350,"d":"350.00"},{"v":62,"d":"62.00"},{"v":288,"d":"288.00"}]
["  19","  最低生活保障",1622.61,{"v":0,"d":"0.00"},1622.61]
["    2081901","    城市最低生活保障金支出",761.33,{"v":0,"d":"0.00"},761.33]
["    2081902","    农村最低生活保障金支出",861.28,{"v":0,"d":"0.00"},861.28]
["  20","  临时救助",36.36,{"v":0,"d":"0.00"},36.36]
["    2082001","    临时救助支出",31.36,{"v":0,"d":"0.00"},31.36]
["    2082002","    流浪乞讨人员救助支出",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["  21","  特困人员救助供养",120.27,{"v":0,"d":"0.00"},120.27]
[2082101,"    城市特困人员救助供养支出",30.06,null,30.06]
["    2082102","    农村特困人员救助供养支出",90.21,{"v":0,"d":"0.00"},90.21]
["  25","  其他生活救助",36.42,{"v":0,"d":"0.00"},36.42]
["    2082502","    其他农村生活救助",36.42,{"v":0,"d":"0.00"},36.42]
["  99","  其他社会保障和就业支出",20.55,{"v":0,"d":"0.00"},20.55]
["    2089901","    其他社会保障和就业支出",20.55,{"v":0,"d":"0.00"},20.55]
["210","医疗卫生与计划生育支出",{"v":100.3324,"d":"100.33"},{"v":15.3324,"d":"15.33"},{"v":85,"d":"85.00"}]
["  12","  财政对基本医疗保险基金的补助",{"v":15.3324,"d":"15.33"},{"v":15.3324,"d":"15.33"},{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",{"v":15.3324,"d":"15.33"},{"v":15.3324,"d":"15.33"},{"v":0,"d":"0.00"}]
["  13","  医疗救助",{"v":85,"d":"85.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"}]
["    2101301","    城乡医疗救助",{"v":85,"d":"85.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"}]
["221","住房保障支出",{"v":17.6273,"d":"17.63"},{"v":17.6273,"d":"17.63"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":17.6273,"d":"17.63"},{"v":17.6273,"d":"17.63"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":17.6273,"d":"17.63"},{"v":17.6273,"d":"17.63"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[43,0,43,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["部门：大余县民政局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2019年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":1402.8,"d":"1,402.80"},{"v":240.8,"d":"240.80"},{"v":1161.9973,"d":"1,162.00"}]
["301","工资福利支出",235.14,{"v":235.1375,"d":"235.14"},{"v":0,"d":"0.00"}]
["  30130101","  基本工资",88.18,{"v":88.1784,"d":"88.18"},{"v":0,"d":"0.00"}]
["  301301020106","  生活补贴（行政）",10.17,{"v":10.1664,"d":"10.17"},{"v":0,"d":"0.00"}]
["  301301020107","  工作津贴（行政）",6.78,{"v":6.7776,"d":"6.78"},{"v":0,"d":"0.00"}]
["  301301020206","  生活补贴（事业）",{"v":22.8168,"d":"22.82"},{"v":22.8168,"d":"22.82"},{"v":0,"d":"0.00"}]
["  301301020207","  工作津贴（事业）",{"v":15.2112,"d":"15.21"},{"v":15.2112,"d":"15.21"},{"v":0,"d":"0.00"}]
["  30130103","  奖金",{"v":7.3482,"d":"7.35"},{"v":7.3482,"d":"7.35"},{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":30.1008,"d":"30.10"},{"v":30.1008,"d":"30.10"},{"v":0,"d":"0.00"}]
["  30130109","  职业年金缴费",{"v":12.0384,"d":"12.04"},{"v":12.0384,"d":"12.04"},{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",{"v":15.3324,"d":"15.33"},{"v":15.3324,"d":"15.33"},{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",{"v":17.6273,"d":"17.63"},{"v":17.6273,"d":"17.63"},{"v":0,"d":"0.00"}]
["  3013019902","  临时工工资",{"v":3.528,"d":"3.53"},{"v":3.528,"d":"3.53"},{"v":0,"d":"0.00"}]
["  3013019903","  聘用人员工资",{"v":6.012,"d":"6.01"},{"v":6.012,"d":"6.01"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":1161.9973,"d":"1,162.00"},{"v":0,"d":"0.00"},{"v":1161.9973,"d":"1,162.00"}]
["  30130201","  办公费",{"v":13.6,"d":"13.60"},{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"}]
["  30130202","  印刷费",{"v":8.9,"d":"8.90"},{"v":0,"d":"0.00"},{"v":8.9,"d":"8.90"}]
["  30130205","  水费",{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"}]
["  30130206","  电费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["  30130207","  邮电费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["  30130208","  取暖费",{"v":1.3,"d":"1.30"},{"v":0,"d":"0.00"},{"v":1.3,"d":"1.30"}]
["  30130211","  差旅费",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
["  30130213","  维修(护)费",{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"}]
["  30130215","  会议费",{"v":7.6,"d":"7.60"},{"v":0,"d":"0.00"},{"v":7.6,"d":"7.60"}]
["  30130216","  培训费",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["  30130217","  公务接待费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["  30130226","  劳务费",{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"}]
["  30130228","  工会经费",{"v":2.9379,"d":"2.94"},{"v":0,"d":"0.00"},{"v":2.9379,"d":"2.94"}]
["  3013022901","  福利费（在职）",{"v":0.324,"d":"0.32"},{"v":0,"d":"0.00"},{"v":0.324,"d":"0.32"}]
["  3013022902","  福利费（离退休）",{"v":0.276,"d":"0.28"},{"v":0,"d":"0.00"},{"v":0.276,"d":"0.28"}]
["  30130231","  公务用车运行维护费",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["  3013023901","  公务交通补贴",6.12,{"v":0,"d":"0.00"},6.12]
["  3013029902","  降温费",{"v":3.9,"d":"3.90"},{"v":0,"d":"0.00"},{"v":3.9,"d":"3.90"}]
["  3013029999","  其他商品和服务支出",{"v":1058.1394,"d":"1,058.14"},{"v":0,"d":"0.00"},{"v":1058.1394,"d":"1,058.14"}]
["303","对个人和家庭的补助",5.66,5.66,{"v":0,"d":"0.00"}]
["  30130305","  生活补助",5.56,5.56,{"v":0,"d":"0.00"}]
["  30130309","  奖励金(独生子女费)",{"v":0.096,"d":"0.10"},{"v":0.096,"d":"0.10"},{"v":0,"d":"0.00"}]
["备注：301、303科目为人员经费支出，302科目为公用经费支出"]

{"sheet":"三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["部门：大余县民政局",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["303001","  大余县民政局",{"v":15,"d":"15.00"},null,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["部门：",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2019年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]