{"text_format":"3","workbook":"xls","n_sheets":25,"sheets":["封面","收支","收支-1","收入","收入-2","支出","支出-2","基本","基人","个人","基日","资本","项目","项目明细","财支","财支-2","预外支","基金收支","结余结转","采购1","人基","公基","三公表","支出（经济科目）","导指标"],"not_rendered":{"external_links":1,"defined_names":50},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[]
[]
["2018年渝水区部门预算表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[{"$nulls":5},"编制日期：",{"$nulls":248},"总计(合计)"]
[]
[]
[{"$nulls":5},"编制单位：",null,""]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支","index":1,"n_rows":79,"n_cols":6,"rows_kept":79,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["收支预算总表"]
[{"$nulls":5},"单位：元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类（款级）","预算数","按支出功能科目","预算数"]
["一、财政拨款",{"v":3758672,"d":"3,758,672 "},"基本支出",{"v":3718672,"d":"3,718,672 "},"社会保障和就业支出",{"v":340262,"d":"340,262 "}]
["    经费拨款（补助）",{"v":3758672,"d":"3,758,672 "},"  工资福利支出",{"v":2602960,"d":"2,602,960 "},"  行政事业单位离退休",{"v":340262,"d":"340,262 "}]
["    专项收入",{"v":0,"d":"0 "},"    基本工资",{"v":899340,"d":"899,340 "},"    归口管理的行政单位离退休",{"v":2553,"d":"2,553 "}]
["    纳入预算的政府性基金收入",{"v":0,"d":"0 "},"    津贴补贴",{"v":454716,"d":"454,716 "},"    机关事业单位基本养老保险缴费支出",{"v":337709,"d":"337,709 "}]
["    预算内投资收入",{"v":0,"d":"0 "},"    奖金",{"v":141078,"d":"141,078 "},"节能环保支出",{"v":3215258,"d":"3,215,258 "}]
["二、事业收入",{"v":0,"d":"0 "},"    绩效工资",{"v":338880,"d":"338,880 "},"  环境保护管理事务",{"v":3215258,"d":"3,215,258 "}]
["三、事业单位经营收入",{"v":0,"d":"0 "},"    机关事业单位基本养老保险缴费",{"v":337709,"d":"337,709 "},"    行政运行（环境保护管理事务）",{"v":3215258,"d":"3,215,258 "}]
["四、其他收入",{"v":0,"d":"0 "},"    职工基本医疗保险缴费",{"v":118506,"d":"118,506 "},"住房保障支出",{"v":203152,"d":"203,152 "}]
["五、附属单位上缴收入",{"v":0,"d":"0 "},"    公务员医疗补助缴费",{"v":61251,"d":"61,251 "},"  住房改革支出",{"v":203152,"d":"203,152 "}]
["六、上级补助收入",{"v":0,"d":"0 "},"    其他社会保障缴费",{"v":21848,"d":"21,848 "},"    住房公积金",{"v":203152,"d":"203,152 "}]
[null,null,"    住房公积金",{"v":203152,"d":"203,152 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    其他工资福利支出",{"v":26480,"d":"26,480 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"  商品和服务支出",{"v":1114104,"d":"1,114,104 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    办公费",{"v":289000,"d":"289,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    印刷费",{"v":50000,"d":"50,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    水费",{"v":10000,"d":"10,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    电费",{"v":100000,"d":"100,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    邮电费",{"v":20000,"d":"20,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    差旅费",{"v":100000,"d":"100,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    维修(护)费",{"v":55000,"d":"55,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    会议费",{"v":100000,"d":"100,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    公务接待费",{"v":80000,"d":"80,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    工会经费",{"v":33859,"d":"33,859 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    公务用车运行维护费",{"v":74660,"d":"74,660 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    其他交通费用",{"v":164400,"d":"164,400 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    其他商品和服务支出",{"v":37185,"d":"37,185 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"  对个人和家庭的补助",{"v":1608,"d":"1,608 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    退休费",{"v":1608,"d":"1,608 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"项目支出",{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"  商品和服务支出",{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"    其他商品和服务支出",{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"三、对附属单位补助支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"四、上缴上级支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
["本年收入合计",{"v":3758672,"d":"3,758,672 "},"本年支出合计",{"v":3758672,"d":"3,758,672 "},"本年支出合计",{"v":3758672,"d":"3,758,672 "}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0 "},"五、结转下年",{"v":0,"d":"0 "},"结转下年",{"v":0,"d":"0 "}]
["八、上年结转（结余）",{"v":0,"d":"0 "}]
["    财政拨款结转（结余）",{"v":0,"d":"0 "}]
["    其他资金结转（结余）",{"v":0,"d":"0 "}]
["收入总计",{"v":3758672,"d":"3,758,672 "},"支出总计",{"v":3758672,"d":"3,758,672 "},"支出总计",{"v":3758672,"d":"3,758,672 "}]

{"sheet":"收支-1","index":2,"n_rows":36,"n_cols":6,"rows_kept":36,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["收支预算总表"]
["填报单位:",{"$nulls":4},"单位：元"]
["收      入",null,"支          出"]
["项目","预算数","按支出项目类别","预算数","按支出功能科目","预算数"]
["一、财政拨款",{"v":3758672,"d":"3,758,672 "},"一、基本支出",{"v":3718672,"d":"3,718,672 "},"一般公共服务支出",{"v":0,"d":"0 "}]
["    经费拨款（补助）",{"v":3758672,"d":"3,758,672 "},"    工资福利支出",{"v":2602960,"d":"2,602,960 "},"外交支出",{"v":0,"d":"0 "}]
["    专项收入",{"v":0,"d":"0 "},"    商品和服务支出",{"v":1114104,"d":"1,114,104 "},"国防支出",{"v":0,"d":"0 "}]
["    纳入预算的政府性基金收入",{"v":0,"d":"0 "},"    对个人和家庭补助支出",{"v":1608,"d":"1,608 "},"公共安全支出",{"v":0,"d":"0 "}]
["    预算内投资收入",{"v":0,"d":"0 "},"    其他资本性支出",{"v":0,"d":"0 "},"教育支出",{"v":0,"d":"0 "}]
["二、事业收入",{"v":0,"d":"0 "},"二、项目支出",{"v":40000,"d":"40,000 "},"科学技术支出",{"v":0,"d":"0 "}]
["三、事业单位经营收入",{"v":0,"d":"0 "},"    工资福利支出",{"v":0,"d":"0 "},"文化体育与传媒支出",{"v":0,"d":"0 "}]
["四、其他收入",{"v":0,"d":"0 "},"    商品和服务支出",{"v":40000,"d":"40,000 "},"社会保障与就业支出",{"v":340262,"d":"340,262 "}]
["五、附属单位上缴收入",{"v":0,"d":"0 "},"    对个人和家庭补助支出",{"v":0,"d":"0 "},"医疗卫生支出",{"v":0,"d":"0 "}]
["六、上级补助收入",{"v":0,"d":"0 "},"    基本建设支出",{"v":0,"d":"0 "},"节能环保支出",{"v":3215258,"d":"3,215,258 "}]
[null,null,"    其他资本性支出",{"v":0,"d":"0 "},"城乡社区支出",{"v":0,"d":"0 "}]
[null,null,"    其他相关支出",{"v":0,"d":"0 "},"农林水支出",{"v":0,"d":"0 "}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0 "},"交通运输支出",{"v":0,"d":"0 "}]
[null,null,"四、对附属单位补助支出",{"v":0,"d":"0 "},"资源勘探电力信息等支出",{"v":0,"d":"0 "}]
[null,null,"五、上缴上级支出",{"v":0,"d":"0 "},"商业服务业等支出",{"v":0,"d":"0 "}]
[{"$nulls":4},"金融支出",{"v":0,"d":"0 "}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0 "}]
[{"$nulls":4},"国土海洋气象等支出",{"v":0,"d":"0 "}]
[{"$nulls":4},"住房保障支出",{"v":203152,"d":"203,152 "}]
[{"$nulls":4},"粮油物资储备支出",{"v":0,"d":"0 "}]
[{"$nulls":4},"债务还本支出",{"v":0,"d":"0 "}]
[{"$nulls":4},"债务付息支出",{"v":0,"d":"0 "}]
[{"$nulls":4},"债务发行费用支出",{"v":0,"d":"0 "}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0 "}]
[]
["本年收入合计",{"v":3758672,"d":"3,758,672 "},"本年支出合计",{"v":3758672,"d":"3,758,672 "},"本年支出合计",{"v":3758672,"d":"3,758,672 "}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0 "},"六、结转下年",{"v":0,"d":"0 "},"结转下年",{"v":0,"d":"0 "}]
["八、上年结转（结余）",{"v":0,"d":"0 "}]
["    财政拨款结转（结余）",{"v":0,"d":"0 "}]
["    其他资金结转（结余）",{"v":0,"d":"0 "}]
["收入总计",{"v":3758672,"d":"3,758,672 "},"支出总计",{"v":3758672,"d":"3,758,672 "},"支出总计",{"v":3758672,"d":"3,758,672 "}]

{"sheet":"收入","index":3,"n_rows":10,"n_cols":19,"rows_kept":10,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算02表"]
["收入预算总表"]
["填报单位:",{"$nulls":17},"单位：元"]
["单位编码","科目",null,null,"单位名称（科目）","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转（结余）"]
[null,"类","款","项",null,null,"小计","经费拨款（补助）","专项收入","纳入预算的政府性基金收入","预算内投资收入",{"$nulls":6},"财政拨款结转(结余)","其他资金结转(结余)"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},0,0,0,0,0,0,0,0,0,0,0]
["609",{"$nulls":3},"环保局",{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},0,0,0,0,0,0,0,0,0,0,0]
["  609901",{"$nulls":3},"  环保局本级",{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},0,0,0,0,0,0,0,0,0,0,0]
["    609901","211","01","01","    行政运行（环境保护管理事务）",{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"收入-2","index":4,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[3,3,4,3],[3,4,4,4],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算02表-1"]
["收入预算表(按科目)"]
["填报单位:",{"$nulls":16},"单位：元"]
["科目",null,null,"科目名称","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["类","款","项",null,null,"小计","经费拨款（补助）","专项收入","纳入预算的政府性基金收入","预算内投资收入",{"$nulls":6},"财政拨款结转","其他资金结转"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"合计",{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},0,0,0,0,0,0,0,0,0,0,0]
["211",null,null,"节能环保支出",{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},0,0,0,0,0,0,0,0,0,0,0]
[null,"01",null,"  环境保护管理事务",{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},0,0,0,0,0,0,0,0,0,0,0]
["  211","  01","01","    行政运行（环境保护管理事务）",{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},{"v":3758672,"d":"3,758,672"},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出","index":5,"n_rows":13,"n_cols":21,"rows_kept":13,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5],[3,18,4,18],[3,19,4,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算03表"]
["支出预算总表"]
["填报单位:",{"$nulls":19},"单位：元"]
["单位编码","科目",null,null,"单位名称（科目）","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":6},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭补助支出","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭补助支出","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",{"v":3758672,"d":"3,758,672"},{"v":3718672,"d":"3,718,672"},{"v":2602960,"d":"2,602,960"},{"v":1114104,"d":"1,114,104"},{"v":1608,"d":"1,608"},0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0]
["609",{"$nulls":3},"环保局",{"v":3758672,"d":"3,758,672"},{"v":3718672,"d":"3,718,672"},{"v":2602960,"d":"2,602,960"},{"v":1114104,"d":"1,114,104"},{"v":1608,"d":"1,608"},0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0]
["  609901",{"$nulls":3},"  环保局本级",{"v":3758672,"d":"3,758,672"},{"v":3718672,"d":"3,718,672"},{"v":2602960,"d":"2,602,960"},{"v":1114104,"d":"1,114,104"},{"v":1608,"d":"1,608"},0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0]
["    609901","208","05","01","    归口管理的行政单位离退休",{"v":2553,"d":"2,553"},{"v":2553,"d":"2,553"},0,945,{"v":1608,"d":"1,608"},0,0,0,0,0,0,0,0,0,0,0]
["    609901","208","05","05","    机关事业单位基本养老保险缴费支出",{"v":337709,"d":"337,709"},{"v":337709,"d":"337,709"},{"v":337709,"d":"337,709"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["    609901","211","01","01","    行政运行（环境保护管理事务）",{"v":3215258,"d":"3,215,258"},{"v":3175258,"d":"3,175,258"},{"v":2062099,"d":"2,062,099"},{"v":1113159,"d":"1,113,159"},0,0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0]
["    609901","221","02","01","    住房公积金",{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出-2","index":6,"n_rows":17,"n_cols":20,"rows_kept":17,"merged":[[3,3,4,3],[3,4,4,4],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算03表-1"]
["支出预算表（按科目）"]
["填报单位:",{"$nulls":18},"单位：元"]
["科目编码",null,null,"科目名称","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":6},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭补助支出","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":3},"合计",{"v":3758672,"d":"3,758,672"},{"v":3718672,"d":"3,718,672"},{"v":2602960,"d":"2,602,960"},{"v":1114104,"d":"1,114,104"},{"v":1608,"d":"1,608"},0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0]
["208",null,null,"社会保障和就业支出",{"v":340262,"d":"340,262"},{"v":340262,"d":"340,262"},{"v":337709,"d":"337,709"},945,{"v":1608,"d":"1,608"},0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,"  行政事业单位离退休",{"v":340262,"d":"340,262"},{"v":340262,"d":"340,262"},{"v":337709,"d":"337,709"},945,{"v":1608,"d":"1,608"},0,0,0,0,0,0,0,0,0,0,0]
["  208","  05","01","    归口管理的行政单位离退休",{"v":2553,"d":"2,553"},{"v":2553,"d":"2,553"},0,945,{"v":1608,"d":"1,608"},0,0,0,0,0,0,0,0,0,0,0]
["  208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":337709,"d":"337,709"},{"v":337709,"d":"337,709"},{"v":337709,"d":"337,709"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["211",null,null,"节能环保支出",{"v":3215258,"d":"3,215,258"},{"v":3175258,"d":"3,175,258"},{"v":2062099,"d":"2,062,099"},{"v":1113159,"d":"1,113,159"},0,0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0]
[null,"01",null,"  环境保护管理事务",{"v":3215258,"d":"3,215,258"},{"v":3175258,"d":"3,175,258"},{"v":2062099,"d":"2,062,099"},{"v":1113159,"d":"1,113,159"},0,0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0]
["  211","  01","01","    行政运行（环境保护管理事务）",{"v":3215258,"d":"3,215,258"},{"v":3175258,"d":"3,175,258"},{"v":2062099,"d":"2,062,099"},{"v":1113159,"d":"1,113,159"},0,0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0]
["221",null,null,"住房保障支出",{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"02",null,"  住房改革支出",{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221","  02","01","    住房公积金",{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"基本","index":7,"n_rows":16,"n_cols":19,"rows_kept":16,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算04表"]
["基本支出资金来源预算表"]
["填报单位:",{"$nulls":17},"单位：元"]
["单位编码","科目编码",null,null,"单位名称（科目）","经济分类科目（类）","资金来源"]
[null,"类","款","项",null,null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","用事业基金弥补收支差额","上年结转(结余)"]
[{"$nulls":7},"小计","经费拨款（补助）","专项收入","纳入预算的政府性基金","预算内投资"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":4},"合计",null,{"v":3718672,"d":"3,718,672 "},{"v":3718672,"d":"3,718,672 "},{"v":3718672,"d":"3,718,672 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["609",{"$nulls":3},"环保局",null,{"v":3718672,"d":"3,718,672 "},{"v":3718672,"d":"3,718,672 "},{"v":3718672,"d":"3,718,672 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  609901",{"$nulls":3},"  环保局本级",null,{"v":3718672,"d":"3,718,672 "},{"v":3718672,"d":"3,718,672 "},{"v":3718672,"d":"3,718,672 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    609901","208","05","01","    归口管理的行政单位离退休","商品和服务支出",{"v":945,"d":"945 "},{"v":945,"d":"945 "},{"v":945,"d":"945 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    609901","208","05","01","    归口管理的行政单位离退休","对个人和家庭的补助",{"v":1608,"d":"1,608 "},{"v":1608,"d":"1,608 "},{"v":1608,"d":"1,608 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    609901","208","05","05","    机关事业单位基本养老保险缴费支出","工资福利支出",{"v":337709,"d":"337,709 "},{"v":337709,"d":"337,709 "},{"v":337709,"d":"337,709 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    609901","211","01","01","    行政运行（环境保护管理事务）","商品和服务支出",{"v":1113159,"d":"1,113,159 "},{"v":1113159,"d":"1,113,159 "},{"v":1113159,"d":"1,113,159 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    609901","211","01","01","    行政运行（环境保护管理事务）","工资福利支出",{"v":2062099,"d":"2,062,099 "},{"v":2062099,"d":"2,062,099 "},{"v":2062099,"d":"2,062,099 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    609901","221","02","01","    住房公积金","工资福利支出",{"v":203152,"d":"203,152 "},{"v":203152,"d":"203,152 "},{"v":203152,"d":"203,152 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"基人","index":8,"n_rows":14,"n_cols":25,"rows_kept":14,"merged":[[3,0,6,0],[3,4,6,4],[3,5,6,5],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,6,6,6],[4,12,6,12],[4,22,6,22],[4,23,6,23],[4,24,6,24],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"预算04表-1"]
["基本支出——工资福利支出预算表"]
["填报单位:",{"$nulls":23},"单位：元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","工资福利支出"]
[null,"类","款","项",null,null,"基本工资","行政单位津补贴",null,"绩效工资",null,null,"奖金","社会保障缴费",{"$nulls":8},"住房公积金","医疗费","其他工资福利支出"]
[{"$nulls":7},"行政参公单位统一津补贴","行政事业单位其他补贴","基础性绩效工资","奖励性绩效工资","事业单位其他补贴",null,"社会保障缴费小计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
[{"$nulls":18},"失业保险","工伤保险","大病医疗保险","生育保险"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[{"$nulls":4},"合计",{"v":2602960,"d":"2,602,960.00"},{"v":899340,"d":"899,340.00"},{"v":394980,"d":"394,980.00"},{"v":59736,"d":"59,736.00"},{"v":237192,"d":"237,192.00"},{"v":101688,"d":"101,688.00"},{"v":0,"d":"0.00"},{"v":141078,"d":"141,078.00"},{"v":539314,"d":"539,314.00"},{"v":337709,"d":"337,709.00"},{"v":0,"d":"0.00"},{"v":118506,"d":"118,506.00"},{"v":61251,"d":"61,251.00"},{"v":5604,"d":"5,604.00"},{"v":5079,"d":"5,079.00"},{"v":2700,"d":"2,700.00"},{"v":8465,"d":"8,465.00"},{"v":203152,"d":"203,152.00"},{"v":0,"d":"0.00"},{"v":26480,"d":"26,480.00"}]
["609","208",null,null,"环保局",{"v":2602960,"d":"2,602,960.00"},{"v":899340,"d":"899,340.00"},{"v":394980,"d":"394,980.00"},{"v":59736,"d":"59,736.00"},{"v":237192,"d":"237,192.00"},{"v":101688,"d":"101,688.00"},{"v":0,"d":"0.00"},{"v":141078,"d":"141,078.00"},{"v":539314,"d":"539,314.00"},{"v":337709,"d":"337,709.00"},{"v":0,"d":"0.00"},{"v":118506,"d":"118,506.00"},{"v":61251,"d":"61,251.00"},{"v":5604,"d":"5,604.00"},{"v":5079,"d":"5,079.00"},{"v":2700,"d":"2,700.00"},{"v":8465,"d":"8,465.00"},{"v":203152,"d":"203,152.00"},{"v":0,"d":"0.00"},{"v":26480,"d":"26,480.00"}]
["  609901",null,"05",null,"  环保局本级",{"v":2602960,"d":"2,602,960.00"},{"v":899340,"d":"899,340.00"},{"v":394980,"d":"394,980.00"},{"v":59736,"d":"59,736.00"},{"v":237192,"d":"237,192.00"},{"v":101688,"d":"101,688.00"},{"v":0,"d":"0.00"},{"v":141078,"d":"141,078.00"},{"v":539314,"d":"539,314.00"},{"v":337709,"d":"337,709.00"},{"v":0,"d":"0.00"},{"v":118506,"d":"118,506.00"},{"v":61251,"d":"61,251.00"},{"v":5604,"d":"5,604.00"},{"v":5079,"d":"5,079.00"},{"v":2700,"d":"2,700.00"},{"v":8465,"d":"8,465.00"},{"v":203152,"d":"203,152.00"},{"v":0,"d":"0.00"},{"v":26480,"d":"26,480.00"}]
["    609901","  208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":337709,"d":"337,709.00"},{"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":337709,"d":"337,709.00"},{"v":337709,"d":"337,709.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    609901","  211","  01","01","    行政运行（环境保护管理事务）",{"v":2062099,"d":"2,062,099.00"},{"v":899340,"d":"899,340.00"},{"v":394980,"d":"394,980.00"},{"v":59736,"d":"59,736.00"},{"v":237192,"d":"237,192.00"},{"v":101688,"d":"101,688.00"},{"v":0,"d":"0.00"},{"v":141078,"d":"141,078.00"},{"v":201605,"d":"201,605.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118506,"d":"118,506.00"},{"v":61251,"d":"61,251.00"},{"v":5604,"d":"5,604.00"},{"v":5079,"d":"5,079.00"},{"v":2700,"d":"2,700.00"},{"v":8465,"d":"8,465.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26480,"d":"26,480.00"}]
["    609901","  221","  02","01","    住房公积金",{"v":203152,"d":"203,152.00"},{"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"},{"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":203152,"d":"203,152.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"个人","index":9,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算04表-2"]
["基本支出——对个人和家庭补助支出预算表"]
["填报单位:",{"$nulls":15},"单位：元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","对个人和家庭的补助"]
[null,"类","款","项",null,null,"离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":4},"合计",{"v":1608,"d":"1,608.00"},{"v":0,"d":"0.00"},{"v":1608,"d":"1,608.00"},{"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"},{"v":0,"d":"0.00"}]
["609","208",null,null,"环保局",{"v":1608,"d":"1,608.00"},{"v":0,"d":"0.00"},{"v":1608,"d":"1,608.00"},{"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"},{"v":0,"d":"0.00"}]
["  609901",null,"05",null,"  环保局本级",{"v":1608,"d":"1,608.00"},{"v":0,"d":"0.00"},{"v":1608,"d":"1,608.00"},{"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"},{"v":0,"d":"0.00"}]
["    609901","  208","  05","01","    归口管理的行政单位离退休",{"v":1608,"d":"1,608.00"},{"v":0,"d":"0.00"},{"v":1608,"d":"1,608.00"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"基日","index":10,"n_rows":12,"n_cols":23,"rows_kept":12,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算04表-3"]
["基本支出——商品和服务支出预算表"]
["填报单位:",{"$nulls":21},"单位：元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","商品和服务支出"]
[null,"类","款","项",null,null,"办公费","印刷费","水费","电费","邮电费","公务用车运行维护费",null,"差旅费","因公出国(境)费","维修（护）费","会议费","公务接待费","工会经费","福利费","培训费","离退人员公用支出","其他"]
[{"$nulls":11},"公务用车","其他交通工具"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":4},"合计",{"v":1114104,"d":"1,114,104.00"},{"v":289000,"d":"289,000.00"},{"v":50000,"d":"50,000.00"},{"v":10000,"d":"10,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":74660,"d":"74,660.00"},{"v":164400,"d":"164,400.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"},{"v":100000,"d":"100,000.00"},{"v":80000,"d":"80,000.00"},{"v":33859,"d":"33,859.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":945,"d":"945.00"},{"v":36240,"d":"36,240.00"}]
[{"$nulls":4},"环保局",{"v":1114104,"d":"1,114,104.00"},{"v":289000,"d":"289,000.00"},{"v":50000,"d":"50,000.00"},{"v":10000,"d":"10,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":74660,"d":"74,660.00"},{"v":164400,"d":"164,400.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"},{"v":100000,"d":"100,000.00"},{"v":80000,"d":"80,000.00"},{"v":33859,"d":"33,859.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":945,"d":"945.00"},{"v":36240,"d":"36,240.00"}]
[{"$nulls":4},"  环保局本级",{"v":1114104,"d":"1,114,104.00"},{"v":289000,"d":"289,000.00"},{"v":50000,"d":"50,000.00"},{"v":10000,"d":"10,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":74660,"d":"74,660.00"},{"v":164400,"d":"164,400.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"},{"v":100000,"d":"100,000.00"},{"v":80000,"d":"80,000.00"},{"v":33859,"d":"33,859.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":945,"d":"945.00"},{"v":36240,"d":"36,240.00"}]
["609901","208","05","01","    归口管理的行政单位离退休",{"v":945,"d":"945.00"},{"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"},{"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":945,"d":"945.00"},{"v":0,"d":"0.00"}]
["609901","211","01","01","    行政运行（环境保护管理事务）",{"v":1113159,"d":"1,113,159.00"},{"v":289000,"d":"289,000.00"},{"v":50000,"d":"50,000.00"},{"v":10000,"d":"10,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":74660,"d":"74,660.00"},{"v":164400,"d":"164,400.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"},{"v":100000,"d":"100,000.00"},{"v":80000,"d":"80,000.00"},{"v":33859,"d":"33,859.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36240,"d":"36,240.00"}]

{"sheet":"资本","index":11,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算04表-4"]
["基本支出——其他资本性支出预算表"]
["填报单位",{"$nulls":9},"单位：元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","其他资本性支出"]
[null,"类","款","项",null,null,"办公设备购置","专用设备购置","信息网络及软件购置更新","公务用车购置","其他"]
[]
["**","**","**","**","**",1,2,3,4,5,6]

{"sheet":"项目","index":12,"n_rows":11,"n_cols":18,"rows_kept":11,"merged":[[3,3,5,3],[3,4,5,4],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算05表"]
["项目支出资金来源预算表"]
["填报单位:",{"$nulls":16},"单位：元"]
["科目编码",null,null,"单位名称（科目）","项目名称","资金来源"]
["类","款","项",null,null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","用事业基金弥补收支差额","上年结转(结余)"]
[{"$nulls":6},"小计","经费拨款(补助)","专项收入","纳入预算的政府性基金收入","预算内投资收入"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":3},"合计",null,{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"环保局",null,{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"  环保局本级",null,{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["211","01","01","    行政运行（环境保护管理事务）","环境污染防治专项",{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"项目明细","index":13,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[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],[3,10,4,10],[3,11,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算05表-1"]
["项目支出预算表（按经济分类）"]
["填报单位:",{"$nulls":10},"单位：元"]
["科目",null,null,"单位名称（科目）","项目内容","合计","工资福利支出","商品和服务支出","对个人和家庭补助支出","基本建设支出","其他资本性支出","其他相关支出"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,6,7]
[{"$nulls":3},"合计",null,{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"环保局",null,{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"  环保局本级",null,{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["211","01","01","    行政运行（环境保护管理事务）","环境污染防治专项",{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"财支","index":14,"n_rows":13,"n_cols":18,"rows_kept":13,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算06表"]
["财政拨款支出预算表"]
["填报单位:",{"$nulls":16},"单位：元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭补助支出","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":4},"合计",{"v":3758672,"d":"3,758,672"},{"v":3718672,"d":"3,718,672"},{"v":2602960,"d":"2,602,960"},{"v":1114104,"d":"1,114,104"},{"v":1608,"d":"1,608"},0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0]
["609",{"$nulls":3},"环保局",{"v":3758672,"d":"3,758,672"},{"v":3718672,"d":"3,718,672"},{"v":2602960,"d":"2,602,960"},{"v":1114104,"d":"1,114,104"},{"v":1608,"d":"1,608"},0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0]
["  609901",{"$nulls":3},"  环保局本级",{"v":3758672,"d":"3,758,672"},{"v":3718672,"d":"3,718,672"},{"v":2602960,"d":"2,602,960"},{"v":1114104,"d":"1,114,104"},{"v":1608,"d":"1,608"},0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0]
["    609901","208","05","01","    归口管理的行政单位离退休",{"v":2553,"d":"2,553"},{"v":2553,"d":"2,553"},0,945,{"v":1608,"d":"1,608"},0,0,0,0,0,0,0,0]
["    609901","208","05","05","    机关事业单位基本养老保险缴费支出",{"v":337709,"d":"337,709"},{"v":337709,"d":"337,709"},{"v":337709,"d":"337,709"},0,0,0,0,0,0,0,0,0,0]
["    609901","211","01","01","    行政运行（环境保护管理事务）",{"v":3215258,"d":"3,215,258"},{"v":3175258,"d":"3,175,258"},{"v":2062099,"d":"2,062,099"},{"v":1113159,"d":"1,113,159"},0,0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0]
["    609901","221","02","01","    住房公积金",{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},0,0,0,0,0,0,0,0,0,0]

{"sheet":"财支-2","index":15,"n_rows":17,"n_cols":17,"rows_kept":17,"merged":[[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算06表"]
["财政拨款支出预算分科目明细表"]
[{"$nulls":16},"单位：元"]
["科目编码",null,null,"单位名称（科目）","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭补助支出","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":3},"合计",{"v":3758672,"d":"3,758,672"},{"v":3718672,"d":"3,718,672"},{"v":2602960,"d":"2,602,960"},{"v":1114104,"d":"1,114,104"},{"v":1608,"d":"1,608"},0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0]
["208",null,null,"社会保障和就业支出",{"v":340262,"d":"340,262"},{"v":340262,"d":"340,262"},{"v":337709,"d":"337,709"},945,{"v":1608,"d":"1,608"},0,0,0,0,0,0,0,0]
[null,"05",null,"  行政事业单位离退休",{"v":340262,"d":"340,262"},{"v":340262,"d":"340,262"},{"v":337709,"d":"337,709"},945,{"v":1608,"d":"1,608"},0,0,0,0,0,0,0,0]
["  208","  05","01","    归口管理的行政单位离退休",{"v":2553,"d":"2,553"},{"v":2553,"d":"2,553"},0,945,{"v":1608,"d":"1,608"},0,0,0,0,0,0,0,0]
["  208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":337709,"d":"337,709"},{"v":337709,"d":"337,709"},{"v":337709,"d":"337,709"},0,0,0,0,0,0,0,0,0,0]
["211",null,null,"节能环保支出",{"v":3215258,"d":"3,215,258"},{"v":3175258,"d":"3,175,258"},{"v":2062099,"d":"2,062,099"},{"v":1113159,"d":"1,113,159"},0,0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0]
[null,"01",null,"  环境保护管理事务",{"v":3215258,"d":"3,215,258"},{"v":3175258,"d":"3,175,258"},{"v":2062099,"d":"2,062,099"},{"v":1113159,"d":"1,113,159"},0,0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0]
["  211","  01","01","    行政运行（环境保护管理事务）",{"v":3215258,"d":"3,215,258"},{"v":3175258,"d":"3,175,258"},{"v":2062099,"d":"2,062,099"},{"v":1113159,"d":"1,113,159"},0,0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0]
["221",null,null,"住房保障支出",{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},0,0,0,0,0,0,0,0,0,0]
[null,"02",null,"  住房改革支出",{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},0,0,0,0,0,0,0,0,0,0]
["  221","  02","01","    住房公积金",{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},{"v":203152,"d":"203,152"},0,0,0,0,0,0,0,0,0,0]

{"sheet":"预外支","index":16,"n_rows":7,"n_cols":18,"rows_kept":7,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算07表"]
["事业收入安排预算表"]
["",{"$nulls":16},"单位：元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭补助支出","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":10},0]

{"sheet":"基金收支","index":17,"n_rows":7,"n_cols":21,"rows_kept":7,"merged":[[3,0,4,0],[3,4,4,4],[3,8,4,8]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算09表"]
["纳入预算管理的政府性基金收支预算表"]
["",{"$nulls":19},"单位：元"]
["单位编码","科目编码",null,null,"单位名称（科目）","收    入",null,null,"合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,"合计\n\n","上年结转","本年收入",null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭补助支出","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":6},{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "}]

{"sheet":"结余结转","index":18,"n_rows":7,"n_cols":18,"rows_kept":7,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算09表"]
["上年结余结转资金预算支出表"]
["",{"$nulls":16},"单位：元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭补助支出","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":10},0]

{"sheet":"采购1","index":19,"n_rows":12,"n_cols":22,"rows_kept":12,"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],[4,7,5,7],[4,8,5,8],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算10表"]
["采购预算总表"]
["填报单位:",{"$nulls":20},"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","项目类别",null,"采购资金来源"]
[{"$nulls":7},"基本支出","项目支出","当年财政拨款收入安排",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入","用事业基金安排","上年结转"]
[{"$nulls":9},"小计","经费拨款（补助）","专项收入","纳入预算的政府性基金","预算内投资",{"$nulls":6},"财政拨款结转(结余)","其他资金结转(结余)"]
["**","**","**",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[{"$nulls":5},{"v":22,"d":"22 "},{"v":90000,"d":"90,000 "},{"v":90000,"d":"90,000 "},{"v":0,"d":"0 "},{"v":90000,"d":"90,000 "},{"v":90000,"d":"90,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["609901",{"$nulls":4},{"v":22,"d":"22 "},{"v":90000,"d":"90,000 "},{"v":90000,"d":"90,000 "},{"v":0,"d":"0 "},{"v":90000,"d":"90,000 "},{"v":90000,"d":"90,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  609901","环保局本级","一般公用定额","台式计算机","集中采购",{"v":10,"d":"10 "},{"v":35000,"d":"35,000 "},{"v":35000,"d":"35,000 "},{"v":0,"d":"0 "},{"v":35000,"d":"35,000 "},{"v":35000,"d":"35,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  609901","环保局本级","一般公用定额","便携式计算机","集中采购",{"v":10,"d":"10 "},{"v":50000,"d":"50,000 "},{"v":50000,"d":"50,000 "},{"v":0,"d":"0 "},{"v":50000,"d":"50,000 "},{"v":50000,"d":"50,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  609901","环保局本级","一般公用定额","复印机","集中采购",{"v":2,"d":"2 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":0,"d":"0 "},{"v":5000,"d":"5,000 "},{"v":5000,"d":"5,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"人基","index":20,"n_rows":10,"n_cols":38,"rows_kept":10,"merged":[[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,31,5,31],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37]],"flags":["formulas_cached_only"]}
[{"$nulls":37},"预算11表"]
["人员情况基本数字表"]
["填报单位:",{"$nulls":36},"单位：人"]
["单位编码","单位名称","编制人数",{"$nulls":5},"实有人数",{"$nulls":13},"领导干部数",{"$nulls":8},"学生人数"]
[null,null,"小计","行政","参照公务员管理的事业","全部补助事业","部分补助事业","自收自支","合计","在职人数",{"$nulls":5},"离退休人员",null,null,"遗属人数","养老保险人数","失业保险人数","其他人员","在职",null,null,"离休",null,null,"退休",null,null,"高等学校","中等专业学校","职业学校","高中","初中","小学","其他"]
[{"$nulls":9},"小计","行政","参照公务员管理的事业","全部补助事业","部分补助事业","自收自支","小计","离休","退休",{"$nulls":4},"厅级及以上","处级","科级","厅级及以上","处级","科级","厅级及以上","处级","科级"]
["**","**",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]
[null,"合计",{"v":25,"d":"25 "},{"v":6,"d":"6 "},{"v":1,"d":"1 "},{"v":0,"d":"0 "},{"v":18,"d":"18 "},{"v":0,"d":"0 "},{"v":71,"d":"71 "},{"v":26,"d":"26 "},{"v":6,"d":"6 "},{"v":1,"d":"1 "},{"v":19,"d":"19 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":0,"d":"0 "},{"v":26,"d":"26 "},{"v":18,"d":"18 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["609","环保局",{"v":25,"d":"25 "},{"v":6,"d":"6 "},{"v":1,"d":"1 "},{"v":0,"d":"0 "},{"v":18,"d":"18 "},{"v":0,"d":"0 "},{"v":71,"d":"71 "},{"v":26,"d":"26 "},{"v":6,"d":"6 "},{"v":1,"d":"1 "},{"v":19,"d":"19 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":0,"d":"0 "},{"v":26,"d":"26 "},{"v":18,"d":"18 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  609901","  环保局本级",{"v":25,"d":"25 "},{"v":6,"d":"6 "},{"v":1,"d":"1 "},{"v":0,"d":"0 "},{"v":18,"d":"18 "},{"v":0,"d":"0 "},{"v":71,"d":"71 "},{"v":26,"d":"26 "},{"v":6,"d":"6 "},{"v":1,"d":"1 "},{"v":19,"d":"19 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":0,"d":"0 "},{"v":26,"d":"26 "},{"v":18,"d":"18 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"公基","index":21,"n_rows":10,"n_cols":23,"rows_kept":10,"merged":[[3,0,5,0],[3,1,5,1],[3,13,5,13],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算12表",null,"预算13表"]
["公用情况基本数字表"]
["填报单位:"]
["单位编码","单位名称","机动车编制数",null,"机动车辆实有数(辆)",{"$nulls":4},"房屋面积(平方米)",{"$nulls":3},"医院病床数","办公设备",{"$nulls":4},"通讯工具"]
[null,null,"小汽车","商务车","小汽车","商务车","执法用车","公用客车","其他","行政用房","教学用房","生活用房","其他",null,"服务器","计算机","复印打印机","电梯","空调","光纤线路（千米）","直拨电话（部）","公费移动电话","公费住宅电话"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,"合计",0,0,0,0,0,0,0,0,0,0,0,0,1,40,21,1,25,0,25]
["609","环保局",0,0,0,0,0,0,0,0,0,0,0,0,1,40,21,1,25,0,25]
["  609901","  环保局本级",0,0,0,0,0,0,0,0,0,0,0,0,1,40,21,1,25,0,25]

{"sheet":"三公表","index":22,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[3,0,5,0],[3,1,5,1],[3,2,3,4],[3,5,3,7],[3,8,3,14],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,11],[4,12,4,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算13表"]
["“三公经费”支出预算表"]
[null,"填报单位:",{"$nulls":12},"单位：元"]
["单位编码","单位名称","因公出国(境)费",null,null,"公务接待费",null,null,"公务用车购置及运行维护费"]
[null,null,"小计","财政拨款","其他资金","小计","财政拨款","其他资金","合计","公务用车运行维护费",null,null,"公务用车购置"]
[{"$nulls":9},"小计","财政拨款","其他资金","小计","财政拨款","其他资金"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":80000,"d":"80,000 "},{"v":80000,"d":"80,000 "},{"v":0,"d":"0 "},{"v":74660,"d":"74,660 "},{"v":74660,"d":"74,660 "},{"v":74660,"d":"74,660 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["609","环保局",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":80000,"d":"80,000 "},{"v":80000,"d":"80,000 "},{"v":0,"d":"0 "},{"v":74660,"d":"74,660 "},{"v":74660,"d":"74,660 "},{"v":74660,"d":"74,660 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  609901","  环保局本级",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":80000,"d":"80,000 "},{"v":80000,"d":"80,000 "},{"v":0,"d":"0 "},{"v":74660,"d":"74,660 "},{"v":74660,"d":"74,660 "},{"v":74660,"d":"74,660 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    609901","    行政运行（环境保护管理事务）",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":80000,"d":"80,000 "},{"v":80000,"d":"80,000 "},{"v":0,"d":"0 "},{"v":74660,"d":"74,660 "},{"v":74660,"d":"74,660 "},{"v":74660,"d":"74,660 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"支出（经济科目）","index":23,"n_rows":34,"n_cols":2,"rows_kept":34,"flags":["formulas_cached_only"]}
["2018年支出预算表"]
[null,"单位：元"]
["支出经济分类","预算数"]
["基本支出",{"v":3718672,"d":"3,718,672 "}]
["  工资福利支出",{"v":2602960,"d":"2,602,960 "}]
["    基本工资",{"v":899340,"d":"899,340 "}]
["    津贴补贴",{"v":454716,"d":"454,716 "}]
["    奖金",{"v":141078,"d":"141,078 "}]
["    绩效工资",{"v":338880,"d":"338,880 "}]
["    机关事业单位基本养老保险缴费",{"v":337709,"d":"337,709 "}]
["    职工基本医疗保险缴费",{"v":118506,"d":"118,506 "}]
["    公务员医疗补助缴费",{"v":61251,"d":"61,251 "}]
["    其他社会保障缴费",{"v":21848,"d":"21,848 "}]
["    住房公积金",{"v":203152,"d":"203,152 "}]
["    其他工资福利支出",{"v":26480,"d":"26,480 "}]
["  商品和服务支出",{"v":1114104,"d":"1,114,104 "}]
["    办公费",{"v":289000,"d":"289,000 "}]
["    印刷费",{"v":50000,"d":"50,000 "}]
["    水费",{"v":10000,"d":"10,000 "}]
["    电费",{"v":100000,"d":"100,000 "}]
["    邮电费",{"v":20000,"d":"20,000 "}]
["    差旅费",{"v":100000,"d":"100,000 "}]
["    维修(护)费",{"v":55000,"d":"55,000 "}]
["    会议费",{"v":100000,"d":"100,000 "}]
["    公务接待费",{"v":80000,"d":"80,000 "}]
["    工会经费",{"v":33859,"d":"33,859 "}]
["    公务用车运行维护费",{"v":74660,"d":"74,660 "}]
["    其他交通费用",{"v":164400,"d":"164,400 "}]
["    其他商品和服务支出",{"v":37185,"d":"37,185 "}]
["  对个人和家庭的补助",{"v":1608,"d":"1,608 "}]
["    退休费",{"v":1608,"d":"1,608 "}]
["项目支出",{"v":40000,"d":"40,000 "}]
["  商品和服务支出",{"v":40000,"d":"40,000 "}]
["    其他商品和服务支出",{"v":40000,"d":"40,000 "}]

{"sheet":"导指标","index":24,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,9,5,9],[4,3,5,3],[4,8,5,8]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算14表"]
["支出预算表(导指标)"]
["填报单位：",{"$nulls":8},"单位：元"]
["单位编码","单位名称(科目)","合计","基本支出",{"$nulls":5},"项目支出"]
[{"$nulls":3},"小计","工资福利支出",null,"对个人和家庭补助支出",null,"商品和服务支出"]
[{"$nulls":4},"统发","非统发","统发","非统发"]
["**","**",1,2,3,4,5,6,7,8]
[null,null,{"v":3758672,"d":"3,758,672 "},{"v":3718672,"d":"3,718,672 "},{"v":1591248,"d":"1,591,248 "},{"v":808560,"d":"808,560 "},{"v":1608,"d":"1,608 "},{"v":0,"d":"0 "},{"v":1114104,"d":"1,114,104 "},{"v":40000,"d":"40,000 "}]
["609",null,{"v":3758672,"d":"3,758,672 "},{"v":3718672,"d":"3,718,672 "},{"v":1591248,"d":"1,591,248 "},{"v":808560,"d":"808,560 "},{"v":1608,"d":"1,608 "},{"v":0,"d":"0 "},{"v":1114104,"d":"1,114,104 "},{"v":40000,"d":"40,000 "}]
["  609901",null,{"v":3758672,"d":"3,758,672 "},{"v":3718672,"d":"3,718,672 "},{"v":1591248,"d":"1,591,248 "},{"v":808560,"d":"808,560 "},{"v":1608,"d":"1,608 "},{"v":0,"d":"0 "},{"v":1114104,"d":"1,114,104 "},{"v":40000,"d":"40,000 "}]
["    609901","环保局本级",{"v":2553,"d":"2,553 "},{"v":2553,"d":"2,553 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1608,"d":"1,608 "},{"v":0,"d":"0 "},{"v":945,"d":"945 "},{"v":0,"d":"0 "}]
["    609901","环保局本级",{"v":337709,"d":"337,709 "},{"v":337709,"d":"337,709 "},{"v":0,"d":"0 "},{"v":337709,"d":"337,709 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    609901","环保局本级",{"v":3215258,"d":"3,215,258 "},{"v":3175258,"d":"3,175,258 "},{"v":1591248,"d":"1,591,248 "},{"v":470851,"d":"470,851 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1113159,"d":"1,113,159 "},{"v":40000,"d":"40,000 "}]
["    609901","环保局本级",{"v":203152,"d":"203,152 "},{"v":203152,"d":"203,152 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]