{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["部门收支预算总表1","部门预算收入总表2","部门预算支出总表3","一般公共预算支出表4","一般公共预算支出表5","政府性基金预算支出表6","政府性基金预算支出表7","三公经费预算表8","机关运行经费预算表9","政府采购表10","专项资金明细表11","财政拨款收支总表","一般公共预算基本支出表","一般公共预算基本支出（按经济科目分类）"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支预算总表1","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2018年部门预算收支总表"]
[{"$nulls":5},"单位：元"]
["收入",null,"支出"]
["项目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":1224452.17,"d":"1,224,452.1700"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":1224452.17,"d":"1,224,452.17"}]
["（一）一般公共预算拨款",{"v":1224452.17,"d":"1,224,452.17"},"二、外交支出",{"v":0,"d":"0.00"},"工资福利支出",{"v":1140852.17,"d":"1,140,852.17"}]
["（二）政府性基金收入",null,"三、国防支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":68000,"d":"68,000.00"}]
["二、上级补助收入",null,"四、公共安全支出",{"v":0,"d":"0.00"},"对个人和家庭的补助",{"v":15600,"d":"15,600.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"二、业务经费支出",{"v":0,"d":"0.00"}]
["其中：纳入财政专户管理的收费",null,"六、科学技术支出",{"v":0,"d":"0.00"},"工资福利支出"]
["四、事业单位经营收入",null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":0,"d":"0.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":1224452.17,"d":"1,224,452.17"},"对个人和家庭的补助",{"v":0,"d":"0.00"}]
["六、其他收入",null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十、医疗卫生与计划生育支出",null,"资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",null,"对企业补助",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},"三、专项资金支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},"工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"},"对个人和家庭的补助",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"},"债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},"资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},"资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"},"对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"},"对企业补助",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"},"对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"},"其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":1224452.17,"d":"1,224,452.17"},"本年支出合计",{"v":1224452.17,"d":"1,224,452.17"},"本年支出合计",{"v":1224452.17,"d":"1,224,452.17"}]

{"sheet":"部门预算收入总表2","index":1,"n_rows":7,"n_cols":12,"rows_kept":7,"merged":[[0,0,0,11],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[2,7,2,8],[2,9,3,9],[2,10,3,10],[2,11,4,11]],"flags":["formulas_cached_only"]}
["2018年部门预算收入总表"]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,7,8,9]
["084","合计",{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"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"}]
["084","蓝田县就业服务局",{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"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":"部门预算支出总表3","index":2,"n_rows":7,"n_cols":12,"rows_kept":7,"merged":[[0,0,0,11],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[2,7,2,8],[2,9,3,9],[2,10,3,10],[2,11,4,11]],"flags":["formulas_cached_only"]}
["2018年部门预算支出总表"]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,7,8,9]
["208","合计",{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"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"}]
["208","蓝田县就业服务局",{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"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":"一般公共预算支出表4","index":3,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年一般公共预算支出表（按功能科目分）"]
[{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]
["208","蓝田县就业局",{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2080101","人力资源和社会保障事务",{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2080109","社会保险机构",{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":9}
[" "]

{"sheet":"一般公共预算支出表5","index":4,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年一般公共预算支出表（按经济科目分）"]
[{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","蓝田县就业服务局",1,2,3,4]
["208","合计",{"v":1224452.17,"d":"1,224,452.17"},{"v":1224452.17,"d":"1,224,452.17"}]
["301","工资福利支出",{"v":1140852.17,"d":"1,140,852.17"},{"v":1140852.17,"d":"1,140,852.17"}]
["  30101","  基本工资",{"v":472056,"d":"472,056.00"},{"v":472056,"d":"472,056.00"}]
["  30102","  津贴补贴",{"v":524418,"d":"524,418.00"},{"v":524418,"d":"524,418.00"}]
["  30103","  奖金",{"v":3278.17,"d":"3,278.17"},{"v":3278.17,"d":"3,278.17"}]
["30199","其他工资福利支出",{"v":28900,"d":"28,900.00"},{"v":28900,"d":"28,900.00"}]
["  30201","  办公费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
["  30202","  印刷费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
[]
["  30206","  电费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
["  30207","  邮电费"]
["  30211","  差旅费",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"}]
["  30231"]
["  30239","  其他交通费用",{"v":112200,"d":"112,200.00"},{"v":112200,"d":"112,200.00"}]
[" 303","对个人家庭补助",{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"}]
[" 303305","  生活补助",{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"}]

{"sheet":"政府性基金预算支出表6","index":5,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年政府基金预算支出表（按功能科目分）"]
[{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]

{"sheet":"政府性基金预算支出表7","index":6,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年政府基金预算支出表（按经济科目分）"]
[{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]

{"sheet":"三公经费预算表8","index":7,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7]],"flags":["formulas_cached_only"]}
["2018年“三公”经费支出预算表"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","因公出国（境）费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置经费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6]
["208","合计",{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},null,{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"}]
["208","蓝田县就业服务局局",{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},null,{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"}]

{"sheet":"机关运行经费预算表9","index":8,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["2018年机关运行经费支出预算表"]
[null,null,"单位：元"]
["部门（科目）代码","部门（科目）名称","金额"]
["**","**",1]
["208","合计",{"v":68000,"d":"68,000.00"}]
["208","蓝田县就业服务局",{"v":68000,"d":"68,000.00"}]

{"sheet":"政府采购表10","index":9,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[0,0,0,9],[2,0,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["2018年政府采购（资产配置、购买服务）预算表"]
[{"$nulls":9},"单位：元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","预算金额"]
["类","款","项"]
["**","**","**","**","**","**","**","**","**",1]

{"sheet":"专项资金明细表11","index":10,"n_rows":4,"n_cols":4,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
["2018年部门预算专项资金明细表"]
[{"$nulls":3},"单位：元"]
["单位编码","单位（项目）名称","预算金额","项目简介"]

{"sheet":"财政拨款收支总表","index":11,"n_rows":28,"n_cols":14,"rows_kept":28,"merged":[[0,0,0,13],[2,3,2,9],[2,10,2,12],[3,3,3,9]],"flags":["formulas_cached_only"]}
["2018年财政拨款收支总表"]
[{"$nulls":13},"单位:元"]
["科目编码","功能科目","合计","其中：财政拨款（补助）",{"$nulls":6},"基本支出",null,null,"项目支出"]
[{"$nulls":10},"工资福利支出","商品和服务支出","对个人和家庭补助"]
[{"$nulls":3},"小计","预算补助数","国库管理的收费安排数","国有资源有偿使用收入","罚没收入安排数","政府性基金收入安排数","专项收入安排数","其中：财政拨款","其中：财政拨款","其中：财政拨款","其中：财政拨款"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12]
[208,"社会保险经办机构",{"v":1224452.17,"d":"1,224,452.17"},1224452.17,1224452.17,0,0,0,0,0,1140852.17,68000,15600,0]
[{"$nulls":5},0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0]
[null,null,{"v":1224452.17,"d":"1,224,452.17"},1224452.17,1224452.17,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出表","index":12,"n_rows":15,"n_cols":14,"rows_kept":15,"merged":[[0,0,0,13],[2,3,2,9],[2,10,2,12],[3,3,3,9]],"flags":["formulas_cached_only"]}
["2018年一般公共预算基本支出表"]
[{"$nulls":13},"单位:元"]
["科目编码","功能科目","合计","其中：财政拨款（补助）",{"$nulls":6},"基本支出",null,null,"项目支出"]
[{"$nulls":10},"工资福利支出","商品和服务支出","对个人和家庭补助"]
[{"$nulls":3},"小计","预算补助数","国库管理的收费安排数","国有资产有偿使用收入","罚没收入安排数","政府性基金收入安排数","专项收入安排数","其中：财政拨款","其中：财政拨款","其中：财政拨款","其中：财政拨款"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12]
[208,{"$nulls":4},0,0,0,0,0,{"$nulls":3},0]
[20809,"社会保险经办机构",1224452.17,1224452.17,1224452.17,0,0,0,0,0,1140852.17,68000,15600,0]
[{"$nulls":5},0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]
[{"$nulls":5},0,0,0,0,0,0,0,null,0]

{"sheet":"一般公共预算基本支出（按经济科目分类）","index":13,"n_rows":29,"n_cols":6,"rows_kept":29,"merged":[[0,0,0,5],[1,0,1,2],[2,0,5,0],[2,1,5,1],[2,2,5,2],[2,3,5,3],[2,4,5,4],[2,5,5,5]],"flags":["formulas_cached_only"]}
["一般公共预算支出表（按经济分类科目分）"]
["单位名称：蓝田县就业服务局",{"$nulls":3},"单位：元"]
["部门(科目)代码","部门(科目)名称","2017年基本支出","2018年基本支出","上下年增减变化（%）","变化原因"]
[]
[]
[]
[208,"合计",{"v":1011521,"d":"1,011,521.00"},{"v":1224452.17,"d":"1,224,452.17"},21.1,"正常增减"]
[30101,"基本工资",{"v":550121,"d":"550,121.00"},{"v":472056,"d":"472,056.00"},-14.2,"正常增减"]
[30102,"津贴补贴",{"v":388200,"d":"388,200.00"},{"v":524418,"d":"524,418.00"},35.1,"正常增减"]
[30103,"奖金",null,{"v":3278.17,"d":"3,278.17"},null,"18年未含目标奖"]
[30107,"绩效工资"]
[30199,"其他工资福利支出",null,{"v":28900,"d":"28,900.00"},null,"正常增减"]
[30201,"办公费",{"v":46000,"d":"46,000.00"},{"v":20000,"d":"20,000.00"},-56.5,"正常增减"]
[30202,"印刷费",null,{"v":20000,"d":"20,000.00"},null,"正常增减"]
[30204,"手续费"]
[30205,"水电费"]
[30206,"  电费",null,{"v":20000,"d":"20,000.00"},null,"正常增减"]
[30207,"邮电费"]
[30211,"差旅费",null,{"v":8000,"d":"8,000.00"},null,"正常增减"]
[30213,"维修(护)费"]
[30214,"租赁费"]
[30215,"会议费"]
[30216,"培训费"]
[30217,"公务接待费"]
[30226,"劳务费"]
[30229,"  福利费"]
[30208,"公车维护费",{"v":14000,"d":"14,000.00"},null,-100,"18年含车补"]
[30239,"其他交通费用",null,{"v":112200,"d":"112,200.00"},null,"正常增减"]
[30305,"生活补助",{"v":13200,"d":"13,200.00"},{"v":15600,"d":"15,600.00"},null,"正常增减"]