{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["收支总表","公共预算基金预算支出表","一般公共预算支出表"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[" "," "," "," "," ","预算01表"]
["收 支 预  算 总 表"]
["单位： 梅县区委办.区府办         "," "," "," "," ","单位：元"]
["项        目","本年预算","项      目","本年预算","项    目","本年预算"]
["一、预算拨款",{"v":33288787,"d":"33,288,787.00"},"一、基本支出",{"v":25038787,"d":"25,038,787.00"},"一、一般公共服务",{"v":28351979,"d":"28,351,979.00"}]
["    公共预算拨款",{"v":33288787,"d":"33,288,787.00"},"　　工资福利支出",{"v":11642389,"d":"11,642,389.00"},"二、国防",{"v":0,"d":"0.00"}]
["    基金预算拨款",{"v":0,"d":"0.00"},"　　一般商品和服务支出",{"v":7532698,"d":"7,532,698.00"},"三、公共安全   ",{"v":0,"d":"0.00"}]
["二、财政专户拨款",{"v":0,"d":"0.00"},"　　对个人和家庭的补助",{"v":5863700,"d":"5,863,700.00"},"四、教育    ",{"v":0,"d":"0.00"}]
["    教育收费",{"v":0,"d":"0.00"},"二、项目支出",{"v":8250000,"d":"8,250,000.00"},"五、科学技术  ",{"v":0,"d":"0.00"}]
["    其他财政专户拨款",{"v":0,"d":"0.00"},"　　工资福利支出",0,"六、文化体育与传媒",{"v":0,"d":"0.00"}]
[" "," ","　　专项商品和服务支出",0,"七、社会保障和就业  ",{"v":4936808,"d":"4,936,808"}]
[" "," ","　　对个人和家庭的补助",{"v":8250000,"d":"8,250,000"},"八、社会保险基金支出"]
["三、事业收入(不含预算外收入)",{"v":0,"d":"0.00"},"    对企事业单位的补贴",0,"九、医疗卫生"]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"    转移性支出",0,"十、环境保护"]
["五、其他收入",{"v":0,"d":"0.00"},"    赠与",0,"十一、城乡社区事务"]
[" "," ","    债务利息支出",0,"十二、农林水事务"]
[" "," ","    债务还本支出",0,"十三、交通运输"]
[" "," ","    基本建设支出",0,"十四、资源勘探电力信息等事务"]
[" "," ","    其他资本性支出",0,"十五、商业服务业等事务"]
[" "," ","    贷款转贷及产权参股",0,"十六、金融监管等事务支出"]
[" "," ","    其他支出　",0,"十七、地震灾后恢复重建支出"]
[" "," "," "," ","十八、国土资源气象等事务"]
[" "," "," "," ","十九、住房保障支出"]
[" "," "," "," ","二十、粮油物资管理事务",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十一、预备费",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十二、其他支出",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十三、转移性支出",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十四、债务还本支出",{"v":0,"d":"0.00"}]
[" "," ","三、事业单位经营支出",{"v":0,"d":"0.00"},"二十五、债务付息支出",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十六、债务发行费用支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",{"v":33288787,"d":"33,288,787.00"},"本 年 支 出 合 计",{"v":33288787,"d":"33,288,787.00"},"本 年 支 出 合 计 ",{"v":33288787,"d":"33,288,787.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"}," "," "]
["七、附属单位上缴收入",{"v":0,"d":"0.00"},"五、上缴上级支出",{"v":0,"d":"0.00"}," "," "]
["八、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"六、结转下年",{"v":0,"d":"0.00"},"结转下年 ",{"v":0,"d":"0.00"}]
["九、上年结余、结存",{"v":0,"d":"0.00"}," "," "," "," "]
["    其中：公共预算结余拨款",{"v":0,"d":"0.00"}," "," "," "," "]
["          基金预算结余拨款",{"v":0,"d":"0.00"}," "," "," "," "]
["          其他结转",{"v":0,"d":"0.00"}," "," "," "," "]
["收  入  总  计",{"v":33288787,"d":"33,288,787.00"},"支  出  总  计",null,"支  出  总  计",{"v":33288787,"d":"33,288,787.00"}]
[" "," "," "," "," "," "]

{"sheet":"公共预算基金预算支出表","index":1,"n_rows":25,"n_cols":21,"rows_kept":25,"merged":[[0,0,0,20],[2,0,2,2],[2,3,4,3],[2,4,2,20],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,4,4,4],[3,5,3,7],[3,8,3,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,3,20]],"flags":["formulas_cached_only"]}
["公共预算、基金预算支出表"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","单位：元"]
["科目编码",null,null,"项目名称（单位/科目）","资     金     来      源"]
["类","款","项",null,"合计","预算拨款",null,null,"财政专户拨款",null,null,"事业收入（不含预算外收入）","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","用事业基金弥补收支差额","上年预算结转"]
[{"$nulls":5},"小计","公共预算拨款","基金预算拨款","小计","教育收费","其他财政专户拨款",{"$nulls":6},"小计","公共预算结转拨款","基金预算结转拨款","其他结转"]
[{"$nulls":3},"      合计",{"v":33288787,"d":"33,288,787"},{"v":33288787,"d":"33,288,787"},{"v":33288787,"d":"33,288,787"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,"政府办",{"v":33288787,"d":"33,288,787"},{"v":33288787,"d":"33,288,787"},{"v":33288787,"d":"33,288,787"},0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[201,0,0," 一般公共服务支出",{"v":19107002,"d":"19,107,002"},{"v":19107002,"d":"19,107,002"},{"v":19107002,"d":"19,107,002"},0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[0,"03",0,"   政府办公厅（室）及相关机构事务",{"v":16064098,"d":"16,064,098"},{"v":16064098,"d":"16,064,098"},{"v":16064098,"d":"16,064,098"},0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[201,"03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":16064098,"d":"16,064,098"},{"v":16064098,"d":"16,064,098"},{"v":16064098,"d":"16,064,098"},0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[201,"03","03","    机关服务（政府办公厅（室）及相关机构事务）",{"v":7814098,"d":"7,814,098"},{"v":7814098,"d":"7,814,098"},{"v":7814098,"d":"7,814,098"},0]
[0,0,0,"      区委区府大院公用经费及其他经费",{"v":8000000,"d":"8,000,000"},{"v":8000000,"d":"8,000,000"},{"v":8000000,"d":"8,000,000"},0]
[201,"03","99","    其他政府办公厅（室）及相关机构事务支出",{"v":8000000,"d":"8,000,000"},{"v":8000000,"d":"8,000,000"},{"v":8000000,"d":"8,000,000"},0]
[0,0,0,"      督查经费",{"v":250000,"d":"250,000"},{"v":250000,"d":"250,000"},{"v":250000,"d":"250,000"},0]
[0,0,0,"      应急管理应急、抢险、宣传等经费",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0]
[208,0,0,"  社会保障和就业支出",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0]
[0,"05",0,"    行政事业单位离退休",{"v":3042904,"d":"3,042,904"},{"v":3042904,"d":"3,042,904"},{"v":3042904,"d":"3,042,904"},0]
[208,"05","01","     归口管理的行政单位离退休",{"v":3042904,"d":"3,042,904"},{"v":3042904,"d":"3,042,904"},{"v":3042904,"d":"3,042,904"},0]
[0,0,0,"  区委办",{"v":3042904,"d":"3,042,904"},{"v":3042904,"d":"3,042,904"},{"v":3042904,"d":"3,042,904"},0]
[201,0,0,"      一般公共服务支出",{"v":14181785,"d":"14,181,785"},{"v":14181785,"d":"14,181,785"},{"v":14181785,"d":"14,181,785"},0]
[0,31,0,"        党委办公厅（室）及相关机构事务",{"v":12287881,"d":"12,287,881"},{"v":12287881,"d":"12,287,881"},{"v":12287881,"d":"12,287,881"},0]
[201,31,"01","          行政运行（党委办公厅（室）及相关机构事务）",{"v":12287881,"d":"12,287,881"},{"v":12287881,"d":"12,287,881"},{"v":12287881,"d":"12,287,881"},0]
[208,0,0,"      社会保障和就业支出",{"v":12287881,"d":"12,287,881"},{"v":12287881,"d":"12,287,881"},{"v":12287881,"d":"12,287,881"},0]
[0,"05",0,"        行政事业单位离退休",{"v":1893904,"d":"1,893,904"},{"v":1893904,"d":"1,893,904"},{"v":1893904,"d":"1,893,904"},0]
[{"$nulls":3},"          归口管理的行政单位离退休",{"v":1893904,"d":"1,893,904"},{"v":1893904,"d":"1,893,904"},{"v":1893904,"d":"1,893,904"},0]

{"sheet":"一般公共预算支出表","index":2,"n_rows":27,"n_cols":24,"rows_kept":27,"merged":[[0,0,0,22],[1,0,1,12],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[3,10,3,22],[3,23,5,23],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,4,8],[4,9,5,9],[4,10,5,10],[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],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
["一般公共预算支出表",{"$nulls":22}," "]
[" ",{"$nulls":12}," "," "," "," "," "," "," "," "," "," ","单位：元"]
["单位： 梅县区委办.区府办         ",{"$nulls":3}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["科目编码",null,null,"单位名称（功能科目）","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":12},"项目备注"]
["类","款","项",null,null,"合计","工资福利支出","一般商品和服务支出",null,"对个人和家庭的补助","合计","工资福利支出","对个人和家庭的补助","专项商品和服务支出","对企事业单位补贴","转移性支出","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","贷款转贷及产权参股","其他支出"]
[{"$nulls":7},"小计","办公经费"]
["**","**","**","**"," ","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20"]
[{"$nulls":3},"      合计",33288787,25038787,11642389,7532698,442800,5863700,8250000,0,0,8250000,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"政府办",19107002,10857002,6452584,844314,244800,3560104,8250000,0,0,8250000,0,0,0,0,0,0,0,0]
[201,null,null," 一般公共服务支出",16064098,7814098,6452584,844314,244800,517200,8250000,0,0,8250000,0,0,0,0,0,0,0,0]
[null,"03",null,"   政府办公厅（室）及相关机构事务",16064098,7814098,6452584,844314,244800,517200,8250000,0,0,8250000,0,0,0,0,0,0,0,0]
[201,"03","01","    行政运行（政府办公厅（室）及相关机构事务）",7814098,7814098,6452584,844314,244800,517200,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"03","03","    机关服务（政府办公厅（室）及相关机构事务）",8000000,0,0,0,0,0,8000000,0,0,8000000,0,0,0,0,0,0,0,0]
[{"$nulls":3},"      区委区府大院公用经费及其他经费",8000000,0,{"$nulls":4},8000000,null,null,8000000]
[201,"03","99","    其他政府办公厅（室）及相关机构事务支出",250000,0,0,0,0,0,250000,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0]
[{"$nulls":3},"      督查经费",200000,0,{"$nulls":4},200000,null,null,200000]
[{"$nulls":3},"      应急管理应急、抢险、宣传等经费",50000,0,{"$nulls":4},50000,null,null,50000]
[208,null,null,"  社会保障和就业支出",3042904,3042904,0,0,0,3042904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,"    行政事业单位离退休",3042904,3042904,0,0,0,3042904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"05","01","     归口管理的行政单位离退休",3042904,3042904,0,0,0,3042904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  区委办",14181785,14181785,5189805,6688384,198000,2303596,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,"      一般公共服务支出",12287881,12287881,5189805,6688384,198000,409692,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,"        党委办公厅（室）及相关机构事务",12287881,12287881,5189805,6688384,198000,409692,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,31,"01","          行政运行（党委办公厅（室）及相关机构事务）",12287881,12287881,5189805,6688384,198000,409692,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,"      社会保障和就业支出",1893904,1893904,0,0,0,1893904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,"        行政事业单位离退休",1893904,1893904,0,0,0,1893904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"05","01","          归口管理的行政单位离退休",1893904,1893904,0,0,0,1893904,0,0,0,0,0,0,0,0,0,0,0,0,0]