{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["1、收支总体情况表","2、收入总体情况表","3、支出总体情况表","4、财政拨款收支总体情况表","5、一般公共预算支出情况表（按功能分类）","6、一般公共预算基本支出情况表（按经济分类科目）","7、一般公共预算项目支出情况表（按经济分类科目）","8、一般公共预算安排的行政经费及“三公”经费预算表","9、政府性基金预算支出情况表","10、部门预算基本支出预算表","11、部门预算项目支出及其他预算表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、收支总体情况表","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[0,0,0,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[16,0,16,3]],"flags":["formulas_cached_only"]}
["收支总体情况表"," 收  支  预  算  总  表          "," 收  支  预  算  总  表          "," 收  支  预  算  总  表          "]
[{"$nulls":3},"公开表1"]
["单位名称：揭西县民政局","","","单位：万元"]
["收                   入",null,"支                出"]
["项  目","2018年预算数","项  目","2018年预算数"]
["一、财政拨款",{"v":24147.38,"d":"24,147.38"},"一、基本支出",681.45]
["二、财政专户拨款",null,"二、项目支出",{"v":23465.93,"d":"23,465.93"}]
["三、其他资金",null,"三、事业单位经营支出"]
[]
["本年收入合计",{"v":24147.38,"d":"24,147.38"},"本年支出合计",{"v":24147.38,"d":"24,147.38"}]
[]
["四、上级补助收入",null,"四、对附属单位补助支出"]
["五、附属单位上缴收入",null,"五、上缴上级支出"]
["六、用事业基金弥补收支差额",null,"六、结转下年"]
[]
["收  入  总  计",{"v":24147.38,"d":"24,147.38"},"支  出  总  计",{"v":24147.38,"d":"24,147.38"}]
["注：财政拨款收支情况包括一般公共预算、政府性基金预算、国有资本经营预算拨款收支情况。"]

{"sheet":"2、收入总体情况表","index":1,"n_rows":22,"n_cols":2,"rows_kept":22,"merged":[[0,0,0,1],[22,0,22,1]],"flags":["formulas_cached_only"]}
["收入总体情况表"]
[null,"公开表2"]
["单位名称：揭西县民政局","单位：万元"]
["项目","2018年预算数"]
["一、预算拨款",{"v":24147.38,"d":"24,147.38"}]
["    一般公共预算拨款",{"v":24147.38,"d":"24,147.38"}]
["    基金预算拨款"]
["二、财政专户拨款"]
["    教育收费"]
["    其他财政收入拨款"]
["三、其他资金"]
["    事业收入"]
["    事业单位经营收入"]
["    其他收入"]
[]
["本年收入合计",{"v":24147.38,"d":"24,147.38"}]
[]
["四、上级补助收入"]
["五、附属单位上缴收入"]
["六、用事业基金弥补收支差额"]
[]
["收入总计",{"v":24147.38,"d":"24,147.38"}]

{"sheet":"3、支出总体情况表","index":2,"n_rows":31,"n_cols":2,"rows_kept":31,"merged":[[0,0,0,1],[31,0,31,1]],"flags":["formulas_cached_only"]}
["支出总体情况表"]
[null,"公开表3"]
["单位名称：揭西县民政局","单位：万元"]
["项    目","2018年预算数"]
["一、基本支出",681.45]
["    工资福利支出",628.73]
["    一般商品和服务支出",52.72]
["    对个人和家庭的补助"]
["    其他资本性支出等"]
[]
["二、项目支出",23465.93]
["    日常运转类项目",1231.44]
["    政府购买服务类项目",13.34]
["    其他类项目"]
["    科技研发类项目"]
["    基本建设类项目"]
["    补助企事业类项目"]
["    信息化运维类项目"]
["    专项业务类项目",22221.15]
["    因公出国（境）项目"]
["    信息系统建设类项目"]
[]
["三、事业单位经营支出"]
[]
["本年支出合计",24147.38]
[]
["四、对附属单位补助支出"]
["五、上缴上级支出"]
["六、结转下年"]
[]
["支出总计",24147.38]

{"sheet":"4、财政拨款收支总体情况表","index":3,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
[{"$nulls":3},"公开表4"]
["单位名称：揭西县民政局",null,null,"单位：万元"]
["收    入",null,"支    出"]
["项目","2018年预算数","项目","2018年预算数"]
["一、一般公共预算",{"v":24147.38,"d":"24,147.38"},"一、一般公共预算",{"v":24147.38,"d":"24,147.38"}]
["二、政府性基金预算",null,"二、政府性基金预算"]
["三、国有资本经营预算",null,"三、国有资本经营预算"]
[]
["本年收入合计",{"v":24147.38,"d":"24,147.38"},"本年支出合计",{"v":24147.38,"d":"24,147.38"}]

{"sheet":"5、一般公共预算支出情况表（按功能分类）","index":4,"n_rows":64,"n_cols":5,"rows_kept":64,"merged":[[0,0,0,4],[3,0,4,1],[3,2,3,4],[5,0,5,1]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表（按功能分类科目）"]
[{"$nulls":4},"公开表5"]
["单位名称：揭西县民政局",{"$nulls":3},"单位：万元"]
["功能分类科目",null,"2018年预算数"]
[null,null,"合计","基本支出","项目支出"]
["合计",null,{"v":24147.3788,"d":"24,147.38"},{"v":681.4481000000001,"d":"681.45"},{"v":23465.930699999997,"d":"23,465.93"}]
[208,"社会保障和就业支出",{"v":23730.1893,"d":"23,730.19"}]
[20802,"民政管理事务",{"v":542.9605,"d":"542.96"},{"v":227.7605,"d":"227.76"},{"v":315.20000000000005,"d":"315.20"}]
[2080201,"行政运行",{"v":227.7605,"d":"227.76"},{"v":227.7605,"d":"227.76"}]
[2080204,"拥军优属",{"v":107,"d":"107.00"},null,{"v":107,"d":"107.00"}]
[2080207,"行政区域和地名管理",{"v":59.3,"d":"59.30"},null,{"v":59.3,"d":"59.30"}]
[2080208,"基层政权和社区建设",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
[2080299,"其他民政管理事务支出",{"v":142.9,"d":"142.90"},null,{"v":142.9,"d":"142.90"}]
[20805,"行政事业单位离退休",{"v":281,"d":"281.00"},null,{"v":281,"d":"281.00"}]
[2080599,"其他行政事业单位离退休单位支出",{"v":281,"d":"281.00"},null,281]
[20808,"抚恤",{"v":3986.8288,"d":"3,986.83"},null,{"v":3986.8288,"d":"3,986.83"}]
[2080801,"死亡抚恤",{"v":134.679,"d":"134.68"},null,{"v":134.679,"d":"134.68"}]
[2080802,"伤残抚恤",{"v":541.326,"d":"541.33"},null,{"v":541.326,"d":"541.33"}]
[2080803,"在乡复员、退伍军人生活补助",{"v":1070.4145,"d":"1,070.41"},null,{"v":1070.4145,"d":"1,070.41"}]
[2080805,"义务兵优待金",{"v":515.7,"d":"515.70"},null,{"v":515.7,"d":"515.70"}]
[2080806,"农村籍退役士兵老年生活补助",{"v":529.0782,"d":"529.08"},null,{"v":529.0782,"d":"529.08"}]
[2080899,"其他优抚支出（参战涉核）",{"v":694.6058,"d":"694.61"},null,{"v":694.6058,"d":"694.61"}]
[2080899,"其他优抚支出（退伍军人精神病院病人生活费）",{"v":39.6,"d":"39.60"},null,{"v":39.6,"d":"39.60"}]
[2080899,"其他优抚支出（乡镇临时应急）",{"v":71,"d":"71.00"},null,{"v":71,"d":"71.00"}]
[2080899,"其他优抚支出（铀矿开采人员）",{"v":382.6373,"d":"382.64"},null,{"v":382.6373,"d":"382.64"}]
[2080899,"其他优抚支出（烈士子女）",{"v":7.788,"d":"7.79"},null,{"v":7.788,"d":"7.79"}]
[20809,"退役安置",{"v":798.4207,"d":"798.42"},{"v":13.6882,"d":"13.69"},784.73]
[2080901,"退役士兵安置",{"v":700,"d":"700.00"},null,{"v":700,"d":"700.00"}]
[2080902,"军队移交政府的离退休人员安置",{"v":79.8725,"d":"79.87"},null,79.87]
[2080903,"军队移交政府的离退休干部管理机构",{"v":13.6882,"d":"13.69"},{"v":13.6882,"d":"13.69"}]
[2080904,"退役士兵管理教育",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
[2080999,"其他退役安置支出",1.86,null,1.86]
[20810,"社会福利",{"v":4894.6434,"d":"4,894.64"},{"v":259.025,"d":"259.03"},{"v":4635.6144,"d":"4,635.61"}]
[2081001,"儿童福利（孤儿基本生活费）",449.88,null,449.88]
[2081001,"儿童福利（困境儿童基本生活费）",90.12,null,90.12]
[2081001,"儿童福利（事实无人抚养基本生活费）",{"v":112.2744,"d":"112.27"},null,{"v":112.2744,"d":"112.27"}]
[2081002,"老年人福利",{"v":339.6,"d":"339.60"},null,{"v":339.6,"d":"339.60"}]
[2081004,"殡葬",736.04,162.32,573.72]
[2081005,"社会福利事业单位（儿童福利院）",{"v":119.8766,"d":"119.88"},{"v":29.3566,"d":"29.36"},90.52]
[2081005,"社会福利事业单位（福利院）",{"v":87.3484,"d":"87.35"},{"v":67.3484,"d":"67.35"},{"v":20,"d":"20.00"}]
[2081099,"其他社会福利支出",{"v":303.424,"d":"303.42"},null,303.42]
[2081107,"残疾人生活和护理补贴",{"v":2656.08,"d":"2,656.08"},null,{"v":2656.08,"d":"2,656.08"}]
[20815,"自然灾害生活救助",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
[2081502,"地方自然灾害生活救助",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
[20819,"最低生活保障",{"v":9454.58,"d":"9,454.58"},null,{"v":9454.58,"d":"9,454.58"}]
[2081901,"城市最低生活保障金支出",{"v":2094.74,"d":"2,094.74"},null,{"v":2094.74,"d":"2,094.74"}]
[2081902,"农村最低生活保障金支出",{"v":7359.84,"d":"7,359.84"},null,{"v":7359.84,"d":"7,359.84"}]
[20820,"临时救助",{"v":176.7784,"d":"176.78"},66.78,{"v":110,"d":"110.00"}]
[2082001,"临时救助支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
[2082002,"流浪乞讨人员救助支出",{"v":146.7784,"d":"146.78"},{"v":66.7784,"d":"66.78"},{"v":80,"d":"80.00"}]
[20821,"特困人员救助供养",{"v":3456.0119999999997,"d":"3,456.01"},null,{"v":3456.0119999999997,"d":"3,456.01"}]
[2082101,"城市特困人员救助供养支出",{"v":212.772,"d":"212.77"},null,{"v":212.772,"d":"212.77"}]
[2082102,"农村特困人员救助供养支出",{"v":3243.24,"d":"3,243.24"},null,{"v":3243.24,"d":"3,243.24"}]
[20899,"其他社会保障和就业支出",{"v":118.9655,"d":"118.97"},null,{"v":118.9655,"d":"118.97"}]
[2089901,"其他社会保障和就业支出",{"v":118.9655,"d":"118.97"},null,{"v":118.9655,"d":"118.97"}]
[210,"医疗卫生和计划生育支出",{"v":398.702,"d":"398.70"},95.7,{"v":303,"d":"303.00"}]
[21013,"医疗救助",{"v":398.702,"d":"398.70"},null,{"v":303,"d":"303.00"}]
[2101301,"城乡医疗救助",{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"}]
[2101199,"其他行政事业单位医疗支出",{"v":30.702,"d":"30.70"},30.7]
[2101401,"优抚对象医疗补助",{"v":118,"d":"118.00"},65,{"v":53,"d":"53.00"}]
[221,"住房保障支出",{"v":18.4944,"d":"18.49"},{"v":18.4944,"d":"18.49"}]
[22102,"住房改革支出",{"v":18.4944,"d":"18.49"},{"v":18.4944,"d":"18.49"}]
[2210201,"住房公积金",{"v":18.4944,"d":"18.49"},{"v":18.4944,"d":"18.49"}]
[null,"合计",{"v":24147.3857,"d":"24,147.39"},{"v":681.4481000000001,"d":"681.45"},{"v":23184.930699999997,"d":"23,184.93"}]

{"sheet":"6、一般公共预算基本支出情况表（按经济分类科目）","index":5,"n_rows":21,"n_cols":3,"rows_kept":21,"merged":[[0,0,0,2],[3,0,3,1],[3,2,4,2],[21,0,21,2]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出情况表（按经济分类科目）"]
[null,null,"公开表6"]
["单位名称：揭西县民政局",null,"单位：万元"]
["经济分类科目",null,"2018年预算数"]
["科目编码","科目名称"]
[null,"（以下科目与编码为示例）"]
[301,"工资福利支出",628.73]
[30101,"基本工资",301.79]
[30102,"津贴补贴",326.94]
[302,"商品和服务支出",52.72]
[30201,"办公费",9.24]
[30202,"印刷费",{"v":5,"d":"5.00"}]
[30205,"水费",{"v":1,"d":"1.00"}]
[30206,"电费",{"v":12,"d":"12.00"}]
[30207,"邮电费",{"v":4,"d":"4.00"}]
[30211,"差旅费",{"v":9,"d":"9.00"}]
[30213,"维护费",{"v":5,"d":"5.00"}]
[30217,"接待费",1.78]
[30231,"公务用车运行维护费",4.28]
[30299,"其他商品和服务支出",1.42]
[null,"合计",681.45]

{"sheet":"7、一般公共预算项目支出情况表（按经济分类科目）","index":6,"n_rows":25,"n_cols":3,"rows_kept":25,"merged":[[0,0,0,2],[3,0,3,1],[3,2,4,2],[25,0,25,2]],"flags":["formulas_cached_only"]}
["一般公共预算项目支出情况表（按经济分类科目）"]
[null,null,"公开表7"]
["单位名称：揭西县民政局",null,"单位：万元"]
["经济分类科目",null,"2018年预算数"]
["科目编码","科目名称"]
[null,"（以下科目与编码为示例）"]
[302,"商品和服务支出",{"v":1231.44,"d":"1,231.44"}]
[30201,"办公费",{"v":25,"d":"25.00"}]
[30202,"印刷费",{"v":10,"d":"10.00"}]
[30204,"手续费",{"v":30,"d":"30.00"}]
[30205,"水费",{"v":6,"d":"6.00"}]
[30206,"电费",{"v":20,"d":"20.00"}]
[30207,"邮电费",{"v":5,"d":"5.00"}]
[30211,"差旅费",{"v":7,"d":"7.00"}]
[30216,"培训费",{"v":3,"d":"3.00"}]
[30239,"其他交通费用",{"v":13,"d":"13.00"}]
[30215,"会议费",{"v":5,"d":"5.00"}]
[30226,"劳务费",{"v":130,"d":"130.00"}]
[30213,"维护费",{"v":250,"d":"250.00"}]
[30299,"其他商品和服务支出",727.44]
[303,"对个人和家庭的补助",{"v":22234.49,"d":"22,234.49"}]
[30304,"抚恤金",{"v":3550.5,"d":"3,550.50"}]
[30305,"生活补助",{"v":16423.9,"d":"16,423.90"}]
[30307,"医疗费补助",{"v":2260.09,"d":"2,260.09"}]
[null,"合计",{"v":23465.93,"d":"23,465.93"}]

{"sheet":"8、一般公共预算安排的行政经费及“三公”经费预算表","index":7,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[0,0,0,2],[2,0,2,1],[3,0,3,1],[5,0,5,1]],"flags":["formulas_cached_only"]}
["一般公共预算安排的行政经费及“三公”经费预算表"]
[null,null,"公开表8"]
["单位名称：揭西县民政局",null,"单位：万元"]
["项 目",null,"2018年预算数"]
["行政经费",null,20.64]
["“三公经费”",null,6.05]
["其中：","（一）因公出国（境）支出",0]
[null,"（二）公务用车购置及运行维护支出",4.27]
[null,"    1、公务用车购置",0]
[null,"    2、公务用车运行维护费",4.27]
[null,"（三）公务接待费支出",1.78]

{"sheet":"9、政府性基金预算支出情况表","index":8,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[0,0,0,4],[3,0,4,0],[3,1,4,1],[3,2,3,4],[19,0,19,4]],"flags":["formulas_cached_only"]}
["政府性基金预算支出情况表"]
[{"$nulls":4},"公开表9"]
["单位名称：揭西县民政局",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","2018年政府性基金预算财政拨款支出"]
[null,null,"合计","基本支出","项目支出"]
[null,"（以下科目与编码为示例）"]
[229,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22960,"彩票发行销售机构业务费安排的支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2296002,"用于社会福利的彩票公益金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,"······"]
{"$rows_empty":7}
[null,"合计"]
["政府性基金支出情况表应公开到功能分类项级科目。"]

{"sheet":"10、部门预算基本支出预算表","index":9,"n_rows":22,"n_cols":8,"rows_kept":22,"merged":[[0,0,0,7],[3,0,4,0],[3,1,4,1],[3,2,3,5],[3,6,4,6],[3,7,4,7],[21,0,21,7]],"flags":["formulas_cached_only"]}
["2018年部门预算基本支出预算表"]
[{"$nulls":7},"公开表10"]
["单位名称：揭西县民政局",{"$nulls":6},"单位：万元"]
["支出项目类别       （资金使用单位）","总计","财政拨款",{"$nulls":3},"财政专户拨款","其他资金"]
[null,null,"合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["揭西县民政局"]
["工资福利支出",628.73,628.73,628.73]
["基本工资",301.79,301.79,301.79]
["津贴补贴",326.94,326.94,326.94]
["商品和服务支出",52.72,52.72,52.72]
["办公费",9.24,9.24,9.24]
["印刷费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["水费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["电费",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
["邮电费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["差旅费",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"}]
["维护费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["接待费",1.78,1.78,1.78]
["公务用车运行维护费",4.28,4.28,4.28]
["其他商品和服务支出",1.42,1.42,1.42]
[null,681.45,681.45,681.45]
["注：1、支出项目类别：按正式批复的部门预算的经济分类科目填报，公开到经济分类款级科目。"]

{"sheet":"11、部门预算项目支出及其他预算表","index":10,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[0,0,0,8],[3,0,4,0],[3,1,4,1],[3,2,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[24,0,24,8]],"flags":["formulas_cached_only"]}
["2018年部门预算项目支出及其他预算表"]
[{"$nulls":8},"公开表11"]
["单位名称：揭西县民政局",{"$nulls":7},"单位：万元"]
["支出项目类别       （资金使用单位）","总计","财政拨款",{"$nulls":3},"财政专户拨款","其他资金","绩效目标"]
[null,null,"合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["商品和服务支出",{"v":1231.44,"d":"1,231.44"},{"v":1231.44,"d":"1,231.44"},{"v":1231.44,"d":"1,231.44"}]
["办公费",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["印刷费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["手续费",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["水费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["电费",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["邮电费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["差旅费",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"}]
["培训费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["其他交通费用",{"v":13,"d":"13.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
["会议费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["劳务费",{"v":130,"d":"130.00"},{"v":130,"d":"130.00"},{"v":130,"d":"130.00"}]
["维护费",{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
["其他商品和服务支出",727.44,727.44,727.44]
["对个人和家庭的补助",{"v":22234.49,"d":"22,234.49"},{"v":22234.49,"d":"22,234.49"},{"v":22234.49,"d":"22,234.49"}]
["抚恤金",{"v":3550.5,"d":"3,550.50"},{"v":3550.5,"d":"3,550.50"},{"v":3550.5,"d":"3,550.50"}]
["生活补助",{"v":16423.9,"d":"16,423.90"},{"v":16423.9,"d":"16,423.90"},{"v":16423.9,"d":"16,423.90"}]
["医疗费补助",{"v":2260.09,"d":"2,260.09"},{"v":2260.09,"d":"2,260.09"},{"v":2260.09,"d":"2,260.09"}]
[null,{"v":23465.93,"d":"23,465.93"},{"v":23465.93,"d":"23,465.93"},{"v":23465.93,"d":"23,465.93"}]
["注：1、支出项目类别：按正式批复的部门预算专项资金明细表填报，具体到各个项目。绩效目标可结合本部门实际情况简要介绍，如项目绩效目标覆盖率XX；对比上年推进XX工作；正积极推进该项工作等。"]