{"text_format":"3","workbook":"xls","n_sheets":17,"sheets":["封面","单位基础信息","收入","支出","征收","采购","购买服务","财政拨款在职工资","离退工资","机动车","发展性项目","财政补差","人员变动","其他在职人员工资","基本建设项目","学生人数统计","部分民生支出明细表"],"not_rendered":{"defined_names":32},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":18,"n_cols":1,"rows_kept":18,"merged":[[2,0,2,16],[8,0,8,16],[11,0,11,16],[17,0,17,16]],"flags":["formulas_cached_only"]}
[]
[]
["2018年部门预算表"]
[]
[]
[]
[]
[]
["                     编制单位:大余县科学技术局"]
[]
[]
["编制日期：2018年 11月 20 日"]
[]
[]
[]
[]
[]
["机关负责人签章：             财务负责人签章：           制表人签章："]

{"sheet":"单位基础信息","index":1,"n_rows":148,"n_cols":3,"rows_kept":148,"flags":["formulas_cached_only"]}
[null,null,"01表"]
["单位基础信息表"]
["单位名称：江西省大余县科学技术局"]
["序号","基本数字类别","数值"]
["**","**","**"]
["1"," 人员基本情况",0]
["2","    编制人数",0]
["3","        行政编制人数",0]
["4","        参照公务员管理的事业单位编制人数",10]
["5","        全部补助事业编制人数",6]
["6","        部分补助事业编制人数",0]
["7","        自收自支编制人数",5]
["8","    实有人数",0]
["9","        在职人数",0]
["10","            行政在职人数",0]
["11","            参照公务员管理的事业单位在职人数",8]
["12","            全部补助事业在职人数",5]
["13","            部分补助事业在职人数",0]
["14","            自收自支在职人数",0]
["15","        在职人数其中:",0]
["16","            在职妇女人数",4]
["17","            享受独生子女费人数",1]
["18","            全额拨款合同制工人人数",0]
["19","        离休人员",0]
["20","            离休小计",0]
["21","            行政离休人数",0]
["22","            参照公务员管理的事业单位离休人数",0]
["23","            全部补助事业离休人数",0]
["24","            部分补助事业离休人数",0]
["25","            自收自支离休人数",0]
["26","            地方管理的企业离休人数",0]
["27","        离休人员参加工作时间情况",0]
["28","            1937年7月7日前参加工作的离退休人数",0]
["29","            1937年7月8日至1942年12月31日前参加工作的离退休人数",0]
["30","            1943年1月1日至1945年9月2日前参加工作的离退休人数",0]
["31","            1945年9月3日以后参加工作的离退休人数",0]
["32","        退休人员",0]
["33","            退休小计",10]
["34","            行政退休人数",0]
["35","            参照公务员管理的事业单位退休人数",8]
["36","            全部补助事业退休人数",2]
["37","            部分补助事业退休人数",0]
["38","            自收自支退休人数",0]
["39","            地方管理的企业退休人数",0]
["40","            退休人员社保发放工资人数",0]
["41","        财政补差人员",0]
["42","        临时工",0]
["43","        聘用人员",2]
["44","        长休人员",0]
["45","        内退和离待岗人员",0]
["46","            其中:全部补助事业单位内退和离待岗人员",0]
["47","        长赡人员",0]
["48","        遗属人数",0]
["49","    在职领导干部数",0]
["50","        副地级在职领导干部数",0]
["51","        县级在职领导干部数",0]
["52","        副县级在职领导干部数",0]
["53","        科级在职领导干部数",0]
["54","        副科级在职领导干部数",2]
["55","    非在职领导干部数",0]
["56","        副地级非在职领导干部数",0]
["57","        县级非在职领导干部数",0]
["58","        副县级非在职领导干部数",2]
["59","        科级非在职领导干部数",2]
["60","        副科级非在职领导干部数",2]
["61","    离休领导干部数",0]
["62","        副地级离休领导干部数",0]
["63","        县级离休领导干部数",0]
["64","        副县级离休领导干部数",0]
["65","        科级离休领导干部数",0]
["66","        副科级离休领导干部数",0]
["67","    退休领导干部数",0]
["68","        副地级退休领导干部数",0]
["69","        县级退休领导干部数",0]
["70","        副县级退休领导干部数",0]
["71","        科级退休领导干部数",3]
["72","        副科级退休领导干部数",5]
["73","    学生学员数",0]
["74","        高等学校",0]
["75","        中等专业学校",0]
["76","        职业学校",0]
["77","        高中学生人数",0]
["78","        初中学生人数",0]
["79","        小学学生人数",0]
["80","        幼儿园学生人数",0]
["81","    民政代管人数",0]
["82","        民政代管离休人数",0]
["83","        民政代管退休人数",0]
["84","        民政代管退职人数",0]
["85","        民政代管遗属人数",0]
["86","    民政抚恤人数",0]
["87","        革命伤残军人",0]
["88","        抚恤三属",0]
["89","        在乡复员军人",0]
["90","        红军失散人员",0]
["91","        带病回乡退伍军人",0]
["92","        定补烈属",0]
["93","        社会定救人员",0]
["94","    教育代管人数",0]
["95","        教育代管离休人数",0]
["96","        教育代管退休人数",0]
["97","        教育代管退职人数",0]
["98","        教育代管遗属人数",0]
["99","    乡村干部补助人数",0]
["100","    代课教师",0]
["101","    民办退休人数",0]
["102"," 公用设施、设备情况",0]
["103","    房屋状况（平方米）",0]
["104","        行政用房",250]
["105","        教学用房",0]
["106","        生活用房",0]
["107","        其他房屋",879]
["108","    学校班级数",0]
["109","    医院病床数",0]
["110","    机动车实有数",0]
["111","        小汽车实有数",0]
["112","        12座以下商务车实有数",0]
["113","        公用客车实有数",0]
["114","        货车实有数",0]
["115","        摩托车实有数",0]
["116","        其他车辆实有数",0]
["117","    机动车编制数",0]
["118","        小汽车编制数",0]
["119","        12座以下商务车编制数",0]
["120","    通讯工具数",0]
["121","        网络线路（条）",2]
["122","        直拨电话（部）",0]
["123","        公费移动电话",0]
["124","        公费住宅电话",0]
["125","        其他",0]
["126","    办公设备",0]
["127","        台式电脑",14]
["128","        笔记本电脑",2]
["129","        PC服务器（台）",0]
["130","        复印机",2]
["131","        打印机",3]
["132","        空调",6]
["133","        锅炉（吨位）",0]
["134","        电梯（部）",0]
["135","    监控视频系统",0]
["136","        硬盘录像机",0]
["137","        摄像机",0]
["138","        恒速球",0]
["139","        发射、接收机",0]
["140","        视频服务器",0]
["141","        数字光端机",0]
["142","        云台",0]
["143","        光纤",0]

{"sheet":"收入","index":2,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"02表"]
["收入项目预算表"]
["单位名称:江西省大余县科学技术局",null,null,"单位：万元"]
["单位编码","单位名称","收入项目类别","2018年收入预算数"]
[]
[]
["**","**",1,2]
[null,null,"合计",{"v":193.5814,"d":"193.58"}]
["731001",null,"江西省大余县科学技术局",{"v":193.5814,"d":"193.58"}]
["  731001","江西省大余县科学技术局","  经费拨款（补助）",{"v":185.9051,"d":"185.91"}]
["  ",null,"  专项收入",{"v":2.472,"d":"2.47"}]
["  ",null,"  其他收入",{"v":5.2043,"d":"5.20"}]

{"sheet":"支出","index":3,"n_rows":25,"n_cols":23,"rows_kept":25,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[4,6,5,6],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"03表"]
["支出项目预算表"]
["单位名称:江西省大余县科学技术局",{"$nulls":21},"单位：元"]
["单位名称","科目编码","科目名称","支出项目类别名称","项目名称","经济科目","支出预算数"]
[{"$nulls":6},"合计","当年财政拨款收入安排",{"$nulls":5},"事业收入安排",null,"事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","用事业基金安排","上年结转（结余）安排"]
[{"$nulls":7},"小计","经费拨款（补助）","罚没收入成本性支出","其他非税收入成本性支出","专项收入","纳入预算的政府性基金","财政专户核拨资金","其他事业收入",{"$nulls":5},"上年财政拨款结转(不含政府性基金结转)","上年政府性基金结转","其他资金结转"]
["**","**","**","**","**","**","1","2",3,"4","5","6","7",8,9,10,11,12,13,14,15,16,17]
[{"$nulls":3},"合计",null,null,{"v":1935814,"d":"1,935,814"},{"v":1883771,"d":"1,883,771"},{"v":1859051,"d":"1,859,051"},0,0,{"v":24720,"d":"24,720"},0,0,0,0,0,0,{"v":52043,"d":"52,043"},0,0,0,0]
["江西省大余县科学技术局",{"$nulls":5},{"v":1935814,"d":"1,935,814"},{"v":1883771,"d":"1,883,771"},{"v":1859051,"d":"1,859,051"},0,0,{"v":24720,"d":"24,720"},0,0,0,0,0,0,{"v":52043,"d":"52,043"},0,0,0,0]
["  江西省大余县科学技术局","2060101","行政运行（科学技术管理事务）","工资福利支出","工资福利支出","工资福利支出",{"v":849364,"d":"849,364"},{"v":827500,"d":"827,500"},{"v":802780,"d":"802,780"},0,0,{"v":24720,"d":"24,720"},0,0,0,0,0,0,{"v":21864,"d":"21,864"},0,0,0,0]
["  ","2080505","机关事业单位基本养老保险缴费支出",null,"养老保险","工资福利支出",{"v":160572,"d":"160,572"},{"v":160572,"d":"160,572"},{"v":160572,"d":"160,572"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ","2080507","对机关事业单位基本养老保险基金的补助",null,"职业年金","工资福利支出",{"v":64224,"d":"64,224"},{"v":64224,"d":"64,224"},{"v":64224,"d":"64,224"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ","2101201","财政对职工基本医疗保险基金的补助",null,"医疗保险","工资福利支出",{"v":67229,"d":"67,229"},{"v":67229,"d":"67,229"},{"v":67229,"d":"67,229"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ","2210201","住房公积金",null,"住房公积金","工资福利支出",{"v":91411,"d":"91,411"},{"v":91411,"d":"91,411"},{"v":91411,"d":"91,411"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ","2060101","行政运行（科学技术管理事务）","对个人和家庭的补助支出","对个人和家庭的补助支出","对个人和家庭的补助支出",240,240,240,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ",null,null,"综合定额管理的公用经费","综合定额管理的公用经费","综合定额管理的公用经费",{"v":78000,"d":"78,000"},{"v":78000,"d":"78,000"},{"v":78000,"d":"78,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ",null,null,"非定额管理的公用经费","非定额管理的公用经费","非定额管理的公用经费",{"v":99774,"d":"99,774"},{"v":69595,"d":"69,595"},{"v":69595,"d":"69,595"},0,0,0,0,0,0,0,0,0,{"v":30179,"d":"30,179"},0,0,0,0]
["  ",null,null,"业务费","工作经费","业务费",{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ",{"$nulls":3},"知识产权工作经费","业务费",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ","2060199","其他科学技术管理事务支出","专项工作项目经费","因县委安排出国学习考察科学发展","专项工作项目经费",{"v":52000,"d":"52,000"},{"v":52000,"d":"52,000"},{"v":52000,"d":"52,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ",{"$nulls":3},"科技调研，科技项目筛选，申报科技项目等","专项工作项目经费",{"v":108000,"d":"108,000"},{"v":108000,"d":"108,000"},{"v":108000,"d":"108,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ","2060404","科技成果转化与扩散",null,"科技成果宣传、培训、推广、鉴定等","专项工作项目经费",{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ",{"$nulls":3},"下拨给相关企业科技项目实施补助费","专项工作项目经费",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ","2060699","其他社会科学支出",null,"县图书馆购置图书款","专项工作项目经费",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ","2060799","其他科学技术普及支出",null,"科技培训（宣传）资料费","专项工作项目经费",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"征收","index":4,"n_rows":9,"n_cols":17,"rows_kept":9,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,4,5,4],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"04表"]
["非税收入征收计划表"]
["单位名称:江西省大余县科学技术局",{"$nulls":15},"单位：元"]
["单位编码","单位名称","项目名称","纳入预算管理部分",{"$nulls":6},"纳入预算外管理部分"]
[{"$nulls":3},"2016年收入决算数","2017年收入预计完成数","2018年收入计划",{"$nulls":4},"2016年收入决算数","2017年收入预计完成数","2018年收入计划"]
[{"$nulls":5},"收入总数","上缴上级","部门划缴","政府调剂","可支配收入",null,null,"收入总数","上缴上级","部门划缴","政府调剂","专户核拨数"]
["**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"合计",null,0,0,0,0,0,0,0,{"v":95760,"d":"95,760"},{"v":95760,"d":"95,760"},{"v":95760,"d":"95,760"},0,{"v":24565,"d":"24,565"},{"v":19152,"d":"19,152"},{"v":52043,"d":"52,043"}]
["731001","江西省大余县科学技术局","其他收入",0,0,0,0,0,0,0,{"v":95760,"d":"95,760"},{"v":95760,"d":"95,760"},{"v":95760,"d":"95,760"},0,{"v":24565,"d":"24,565"},{"v":19152,"d":"19,152"},{"v":52043,"d":"52,043"}]

{"sheet":"采购","index":5,"n_rows":7,"n_cols":24,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"05表"]
["政府采购预算表"]
["",{"$nulls":22},"单位：元"]
["单位编码","单位名称","采购项目","采购目录","采购方式","数量","金额","合计","采购资金来源"]
[{"$nulls":8},"当年财政拨款收入安排",{"$nulls":5},"事业收入安排",null,"事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","用事业基金安排","上年结转（结余）安排"]
[{"$nulls":8},"小计","经费拨款（补助）","罚没收入成本性支出","其他非税收入成本性支出","专项收入","纳入预算的政府性基金","财政专户核拨资金","其他事业收入",{"$nulls":5},"上年财政拨款结转(不含政府性基金结转)","政府性基金结转","其他资金结转"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]

{"sheet":"购买服务","index":6,"n_rows":7,"n_cols":24,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"05表"]
["政府购买服务预算表"]
["",{"$nulls":22},"单位：元"]
["单位编码","单位名称","采购项目","采购目录","采购方式","数量","金额","合计","采购资金来源"]
[{"$nulls":8},"当年财政拨款收入安排",{"$nulls":5},"事业收入安排",null,"事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","用事业基金安排","上年结转（结余）安排"]
[{"$nulls":8},"小计","经费拨款（补助）","罚没收入成本性支出","其他非税收入成本性支出","专项收入","纳入预算的政府性基金","财政专户核拨资金","其他事业收入",{"$nulls":5},"上年财政拨款结转(不含政府性基金结转)","政府性基金结转","其他资金结转"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]

{"sheet":"财政拨款在职工资","index":7,"n_rows":21,"n_cols":38,"rows_kept":21,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,29,4,29],[3,30,4,30],[3,34,4,34],[3,35,4,35],[3,36,4,36],[3,37,4,37]],"flags":["formulas_cached_only"]}
[{"$nulls":37},"06表"]
["财政拨款在职人员工资情况表"]
["单位名称:江西省大余县科学技术局",{"$nulls":36},"单位：元"]
["单位编码","单位名称","姓名","人员编制性质","行政职务或技术职称","合计","基本月工资",{"$nulls":10},"行政单位月津补贴",{"$nulls":3},"事业单位月津补贴",{"$nulls":3},"特殊岗位月津贴",{"$nulls":3},"公车改革补贴","乡镇工作补贴","月绩效工资",null,null,"养老保险","职业年金缴费","福利费","独生子女费"]
[{"$nulls":6},"基本工资","见习（熟练、学徒）期工资","职务（机关工人岗位）工资","级别（机关工人技术等级）工资","基础工资","工龄工资","岗位工资","技术等级工资","薪级工资","工资标准提高部分（10%部分）","津贴比例高出30%部分","小?（行政）","生活补贴（行政）","工作津?（行政）","其他行政单位单位津贴","小计","生活补贴（事业）","工作津贴（事业）","其他事业单位单位津贴","教护龄津贴","警衔津贴","纪检津贴","其他特殊岗位津贴",null,null,"小计","基础性绩效","奖励性绩效"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33]
["合计",{"$nulls":4},{"v":63480,"d":"63,480"},{"v":41020,"d":"41,020"},0,{"v":8190,"d":"8,190"},{"v":19360,"d":"19,360"},0,0,{"v":7790,"d":"7,790"},0,{"v":5680,"d":"5,680"},0,0,{"v":22460,"d":"22,460"},{"v":13476,"d":"13,476"},{"v":8984,"d":"8,984"},0,0,0,0,0,0,0,0,0,{"v":4300,"d":"4,300"},0,0,0,0,{"v":13381,"d":"13,381"},{"v":5352,"d":"5,352"},130,20]
["731","大余县科学技术局",{"$nulls":3},{"v":63480,"d":"63,480"},{"v":41020,"d":"41,020"},0,{"v":8190,"d":"8,190"},{"v":19360,"d":"19,360"},0,0,{"v":7790,"d":"7,790"},0,{"v":5680,"d":"5,680"},0,0,{"v":22460,"d":"22,460"},{"v":13476,"d":"13,476"},{"v":8984,"d":"8,984"},0,0,0,0,0,0,0,0,0,{"v":4300,"d":"4,300"},0,0,0,0,{"v":13381,"d":"13,381"},{"v":5352,"d":"5,352"},130,20]
["  731001","  江西省大余县科学技术局","周恩娣","事业执行公务员","副县级",{"v":5568,"d":"5,568"},{"v":3738,"d":"3,738"},0,{"v":1345,"d":"1,345"},{"v":2393,"d":"2,393"},0,0,0,0,0,0,0,{"v":1830,"d":"1,830"},{"v":1098,"d":"1,098"},732,0,0,0,0,0,0,0,0,0,650,0,0,0,0,{"v":1176,"d":"1,176"},470,10,0]
["  ","  ","彭美华","事业执行公务员","正科",{"v":5275,"d":"5,275"},{"v":3515,"d":"3,515"},0,{"v":1065,"d":"1,065"},{"v":2450,"d":"2,450"},0,0,0,0,0,0,0,{"v":1760,"d":"1,760"},{"v":1056,"d":"1,056"},704,0,0,0,0,0,0,0,0,0,550,0,0,0,0,{"v":1114,"d":"1,114"},445,10,0]
["  ","  ","罗广辉","事业执行公务员","副科",{"v":4923,"d":"4,923"},{"v":3193,"d":"3,193"},0,925,{"v":2268,"d":"2,268"},0,0,0,0,0,0,0,{"v":1730,"d":"1,730"},{"v":1038,"d":"1,038"},692,0,0,0,0,0,0,0,0,0,550,0,0,0,0,{"v":1038,"d":"1,038"},415,10,0]
["  ","  ","黄长钰","事业执行公务员","正科",{"v":5843,"d":"5,843"},{"v":4083,"d":"4,083"},0,{"v":1065,"d":"1,065"},{"v":3018,"d":"3,018"},0,0,0,0,0,0,0,{"v":1760,"d":"1,760"},{"v":1056,"d":"1,056"},704,0,0,0,0,0,0,0,0,0,550,0,0,0,0,{"v":1237,"d":"1,237"},495,10,0]
["  ","  ","刘赴明","事业执行公务员","副县级",{"v":6157,"d":"6,157"},{"v":4327,"d":"4,327"},0,{"v":1345,"d":"1,345"},{"v":2982,"d":"2,982"},0,0,0,0,0,0,0,{"v":1830,"d":"1,830"},{"v":1098,"d":"1,098"},732,0,0,0,0,0,0,0,0,0,650,0,0,0,0,{"v":1304,"d":"1,304"},521,10,0]
["  ","  ","李文","事业执行公务员","副科",{"v":5160,"d":"5,160"},{"v":3430,"d":"3,430"},0,865,{"v":2565,"d":"2,565"},0,0,0,0,0,0,0,{"v":1730,"d":"1,730"},{"v":1038,"d":"1,038"},692,0,0,0,0,0,0,0,0,0,450,0,0,0,0,{"v":1089,"d":"1,089"},436,10,0]
["  ","  ","彭实萍","事业执行公务员","副科",{"v":5045,"d":"5,045"},{"v":3315,"d":"3,315"},0,865,{"v":2450,"d":"2,450"},0,0,0,0,0,0,0,{"v":1730,"d":"1,730"},{"v":1038,"d":"1,038"},692,0,0,0,0,0,0,0,0,0,450,0,0,0,0,{"v":1064,"d":"1,064"},426,10,0]
["  ","  ","易柏屹","事业执行公务员","科员",{"v":3619,"d":"3,619"},{"v":1949,"d":"1,949"},0,715,{"v":1234,"d":"1,234"},0,0,0,0,0,0,0,{"v":1670,"d":"1,670"},{"v":1002,"d":"1,002"},668,0,0,0,0,0,0,0,0,0,450,0,0,0,0,756,303,10,0]
["  ","  ","王传辉","全额事业","八级职员",{"v":4531,"d":"4,531"},{"v":2801,"d":"2,801"},0,0,0,0,0,{"v":1630,"d":"1,630"},0,{"v":1171,"d":"1,171"},0,0,{"v":1730,"d":"1,730"},{"v":1038,"d":"1,038"},692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953,381,10,0]
["  ","  ","张书标","全额事业","八级职员",{"v":4315,"d":"4,315"},{"v":2585,"d":"2,585"},0,0,0,0,0,{"v":1630,"d":"1,630"},0,955,0,0,{"v":1730,"d":"1,730"},{"v":1038,"d":"1,038"},692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,906,362,10,0]
["  ","  ","谢晓春","全额事业","高级工",{"v":4814,"d":"4,814"},{"v":3194,"d":"3,194"},0,0,0,0,0,{"v":1550,"d":"1,550"},0,{"v":1644,"d":"1,644"},0,0,{"v":1620,"d":"1,620"},972,648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1016,"d":"1,016"},406,10,0]
["  ","  ","吴佳璘","全额事业","九级职员",{"v":4115,"d":"4,115"},{"v":2445,"d":"2,445"},0,0,0,0,0,{"v":1490,"d":"1,490"},0,955,0,0,{"v":1670,"d":"1,670"},{"v":1002,"d":"1,002"},668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,864,346,10,0]
["  ","  ","廖冬梅","全额事业","九级职员",{"v":4115,"d":"4,115"},{"v":2445,"d":"2,445"},0,0,0,0,0,{"v":1490,"d":"1,490"},0,955,0,0,{"v":1670,"d":"1,670"},{"v":1002,"d":"1,002"},668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,864,346,10,20]

{"sheet":"离退工资","index":8,"n_rows":10,"n_cols":24,"rows_kept":10,"merged":[[1,0,1,23],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,21,5,21],[3,22,5,22],[3,23,5,23],[4,7,5,7],[4,8,5,8],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"07表"]
["离退休人员工资情况表"]
["单位名称:江西省大余县科学技术局",{"$nulls":22},"单位：元"]
["单位代码","单位名称","姓名","出生年月","人员编制性质","原任行政职务或技术职称","合计","月离退休费",{"$nulls":13},"活动费（年）","特需经费（年）","离休增发1-2个月工资部分（年）"]
[{"$nulls":7},"基本离休费","基本退休费","行政单位津补贴",null,null,"事业单位津补贴",null,null,"护理费","交通费补助","住宅电话费补助","遗嘱补助","其他补贴","福利费"]
[{"$nulls":9},"小计","生活补贴（行政）","其他行政单位津贴","小计","生活补贴（事业）","其他事业单位津贴"]
["**","**","**","**","**","**",1,2,"3","4","5","8","9","10","13","14","15","16","18","19","20",21,22,23]
["合计",{"$nulls":5},100,0,0,0,0,0,0,0,0,0,0,0,0,0,100,{"v":2600,"d":"2,600"},0,0]
["731","大余县科学技术局",{"$nulls":4},100,0,0,0,0,0,0,0,0,0,0,0,0,0,100,{"v":2600,"d":"2,600"},0,0]
["  731001","  江西省大余县科学技术局","冯效保等10人","194404","事业执行公务员","正科",100,0,0,0,0,0,0,0,0,0,0,0,0,0,100,{"v":2600,"d":"2,600"},0,0]

{"sheet":"机动车","index":9,"n_rows":6,"n_cols":15,"rows_kept":6,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"08表"]
["机动车情况表"]
["",{"$nulls":13},"单位：元"]
["单位代码","单位名称","车牌号","车辆类型","型号","是否在编","用途类型","用途","行驶里程","购买时间","购车资金来源"]
[{"$nulls":10},"合计","财政拨款","预算外","捐赠","其他"]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5]

{"sheet":"发展性项目","index":10,"n_rows":8,"n_cols":14,"rows_kept":8,"merged":[[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,12,6,12],[3,13,6,13],[4,3,6,3],[4,10,6,10],[4,11,6,11]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"09表"]
["行政事业性及发展性项目预算表"]
["",{"$nulls":12},"单位：元"]
["单位代码","单位名称","项目名称","项目申报金额",{"$nulls":8},"申报情况说明","申报依据"]
[{"$nulls":3},"合计","财政资金",{"$nulls":5},"单位自筹资金","其他资金"]
[{"$nulls":4},"一般预算金额",null,null,"基金预算金额"]
[{"$nulls":4},"上级资金","本级资金","小计","上级资金","本级资金","小计"]
["**","**","**",1,2,3,4,5,6,7,8,9,"**","**"]

{"sheet":"财政补差","index":11,"n_rows":6,"n_cols":15,"rows_kept":6,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"10表"]
["财政差补人员工资预算表"]
["",{"$nulls":13},"单位：元"]
["单位代码","单位名称","姓名","出生年月","退休时间","2017年预算数（月标准）",null,null,"2017年增加数（月?准）",null,"2018年预算数（月标准）",null,null,"全年年工资总额","年财政负担总额"]
[{"$nulls":5},"工资总额","财政负担","社保负担","财政增资","社保增资","工资总金额","财政负担金额","社保负担金额"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]

{"sheet":"人员变动","index":12,"n_rows":10,"n_cols":50,"rows_kept":10,"merged":[[3,0,5,0],[3,1,5,1]],"flags":["formulas_cached_only"]}
[{"$nulls":49},"11表"]
["部门预算人员变动情况统计表"]
["单位名称:江西省大余县科学技术局",{"$nulls":48},"单位：人"]
["单位编码","单位名称","编制数",{"$nulls":9},"在职人员数",{"$nulls":29},"离退休人员数"]
[null,null,"2018年年初预算数",{"$nulls":4},"2018年超?人数（截止2017年9月数）",{"$nulls":4},"2017年年初在职预算数",{"$nulls":4},"截止2017年9月增加人员数",{"$nulls":4},"截止2017年9月减少数",{"$nulls":4},"2017年度?增加数（截止9月）",{"$nulls":4},"2017年度净减少数（截止9月）",{"$nulls":4},"2018年预算数",{"$nulls":4},"2017年年初预算",null,"2018年度预算数",null,"2017年?增加数（截止9月）",null,"2017年净减少数（截止9月）"]
[null,null,"行政","参管事业","全部补助事业","部分补助事业","自收自支","行政","参管事业","全部补助事业","部分补助事业","自收自支","行政","参管事业","全部补助事业","部分补助事业","自收自支","行政","参管事业","全部补助事业","部分补助事业","自收自支","行政","参管事业","全部补助事业","部分补助事业","自收自支","行政","参管事业","全部补助事业","部分补助事业","自收自支","行政","参管事业","全部补助事业","部分补助事业","自收自支","行政","参管事业","全部补助事业","部分补助事业","自收自支","行政","事业","行政","事业","行政","事业","行政","事业"]
["**","**",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]
["合计",null,0,10,6,0,0,0,0,0,0,0,0,10,5,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,10,6,0,0,8,1,8,1,1,0,1,0]
["731","大余县科学技术局",0,10,6,0,0,0,0,0,0,0,0,10,5,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,10,6,0,0,8,1,8,1,1,0,1,0]
["  731001","  江西省大余县科学技术局",0,10,6,0,0,0,0,0,0,0,0,10,5,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,10,6,0,0,8,1,8,1,1,0,1,0]

{"sheet":"其他在职人员工资","index":13,"n_rows":10,"n_cols":31,"rows_kept":10,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,29,4,29],[3,30,4,30]],"flags":["formulas_cached_only"]}
[{"$nulls":30},"12表"]
["其他在职人员工资情况表"]
["单位名称:江西省大余县科学技术局",{"$nulls":29},"单位：元"]
["单位编码","单位名称","姓名","人员编制性质","行政职务或技术职称","合计","基本月工资",{"$nulls":10},"行政单位月津补贴",{"$nulls":3},"事业单位月津补贴",{"$nulls":3},"特殊岗位月津贴",{"$nulls":3},"月绩效工资","养老保险"]
[{"$nulls":6},"基本工资","见习（熟练、学徒）期工资","职务（机关工人岗位）工资","级别（机关工人技术等级）工资","基础工资","工龄工资","岗位工资","技术等级工资","薪级工资","工资标准提高部分（10%部分）","津贴比例高出30%部分","小?（行政）","生活补贴（行政）","工作津?（行政）","其他津?（行政）","小计","生活补贴（事业）","工作津贴（事业）","其他津贴（事业）","教护龄津贴","警衔津贴","纪检津贴","其他特殊岗位津贴"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,17,18,19,21,22,23,24,25,26,27,28]
["合计",{"$nulls":4},{"v":2940,"d":"2,940"},{"v":2940,"d":"2,940"},880,0,0,0,0,{"v":2060,"d":"2,060"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["731","大余县科学技术局",{"$nulls":3},{"v":2940,"d":"2,940"},{"v":2940,"d":"2,940"},880,0,0,0,0,{"v":2060,"d":"2,060"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  731001","  江西省大余县科学技术局","余芳芳","其他","见习生",{"v":1470,"d":"1,470"},{"v":1470,"d":"1,470"},440,0,0,0,0,{"v":1030,"d":"1,030"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  ","  ","李周松","其他","见习生",{"v":1470,"d":"1,470"},{"v":1470,"d":"1,470"},440,0,0,0,0,{"v":1030,"d":"1,030"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"基本建设项目","index":14,"n_rows":8,"n_cols":21,"rows_kept":8,"merged":[[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,11,6,11],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,12,6,12],[4,19,6,19],[4,20,6,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"13表"]
["2018年县基本建设项目预算情况表"]
["",{"$nulls":19},"单位：元"]
["单位代码","单位名称","项目类别","项目名称","项目总投资预算","2017年累计已完成投资",null,null,"未完成投资",null,null,"2018年预计投资资金需求","2018年投资资金来源"]
[{"$nulls":5},"合计","已经支付费用","未支付费用","总额","2018年拟完成","以后年度拟完成",null,"小计","财政资金",{"$nulls":5},"自筹资金","其他资金"]
[{"$nulls":13},"一般预算",null,null,"基金预算"]
[{"$nulls":13},"上级资金","本级资金","小计","上级资金","本级资金","小计"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]

{"sheet":"学生人数统计","index":15,"n_rows":8,"n_cols":37,"rows_kept":8,"merged":[[3,0,6,0],[3,1,6,1],[3,2,6,2],[4,35,6,35],[4,36,6,36],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[{"$nulls":36},"14表"]
["学生人数情况统计表表"]
[""]
["单位编码","单位名称","班级名称","学前教育",{"$nulls":7},"普通教育",{"$nulls":23},"职业教育"]
[{"$nulls":3},"小小班",null,"小班",null,"中班",null,"大班",null,"小学",{"$nulls":11},"初中",{"$nulls":5},"高中",{"$nulls":5},"人数","班级数"]
[{"$nulls":3},"人数","班级数","人数","班级数","人数","班级数","人数","班级数","一年级",null,"二年级",null,"三年级",null,"四年级",null,"五年级",null,"六年级",null,"一年级",null,"二年级",null,"三年级",null,"一年级",null,"二年级",null,"三年级"]
[{"$nulls":11},"人数","班级数","人数","班级数","人数","班级数","人数","班级数","人数","班级数","人数","班级数","人数","班级数","人数","班级数","人数","班级数","人数","班级数","人数","班级数","人数","班级数"]
["**","**","**",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"]

{"sheet":"部分民生支出明细表","index":16,"n_rows":6,"n_cols":28,"rows_kept":6,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":27},"15表"]
["部分民生支出明细表"]
["",{"$nulls":26},"单位：元"]
["姓名","身份证号码","合计","计生利益导向（月标准）",{"$nulls":5},"失地农民（月标准）",null,null,"其他社会保障（月?准）"]
[{"$nulls":3},"二女户保险","国家奖扶","爱心保险","新农合参保","伤病残补助","阳光助学","失地农民养老保险","失地农民生活补助 ","失地农民参合补助","在乡老复员军人定期定量补助","带病回乡退伍军人定期定量补助","特殊优抚对象补助","精减退职老弱病残职工补助","城市低保","农村低保","农村五保供养","农村离任两老人员补助经费","孤儿生活补助","敬老院工作人员工资","三类人员生活补助","下放知青生活补助","未参保大集体人员生活补助","军转干生活补助(含1953年底以前参军后在企业退休人员生活补助)","村干部养老保险资金","建老人员经费"]
["**","**",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]