{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["CA01 收入支出决算总表","CA02 收入决算表","CA03 支出决算表","CA04 财政拨款收入支出决算总表","CA05 一般公共预算财政拨款支出决算表","CA06 一般公共预算财政拨款基本支出决算表","CA07 一般公共预算财政拨款“三公”经费支出决算表","CA08 政府性基金预算财政拨款收入支出决算表","CA09 国有资产占用情况表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"CA01 收入支出决算总表","index":0,"n_rows":33,"n_cols":10,"rows_kept":33,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,9],[3,5,3,9],[3,5,3,9],[3,5,3,9],[3,5,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"收入支出决算总表"]
[{"$nulls":9},"公开01表"]
["编制单位：奉新县会埠镇人民政府",{"$nulls":3},"2017年度",{"$nulls":4},"金额单位：元"]
["收     入","","","","","支     出","","","",""]
["项    目","行次","年初预算数","调整预算数","决算数","项目（按功能分类）","行次","年初预算数","调整预算数","决算数"]
["栏    次","","1","2","3","栏    次","","4","5","6"]
["一、财政拨款收入","1",{"v":53000000,"d":"53,000,000.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":53352843.11,"d":"53,352,843.11"},"一、一般公共服务支出","28",{"v":4050000,"d":"4,050,000.00"},{"v":4059644.56,"d":"4,059,644.56"},{"v":4059644.56,"d":"4,059,644.56"}]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},"二、外交支出","29",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","30",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全支出","31",{"v":530000,"d":"530,000.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
["四、经营收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","32",{"v":12190000,"d":"12,190,000.00"},{"v":11868000,"d":"11,868,000.00"},{"v":11868000,"d":"11,868,000.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","33",{"v":530000,"d":"530,000.00"},{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"}]
["六、其他收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"七、文化体育与传媒支出","34",{"v":1060000,"d":"1,060,000.00"},{"v":829100.76,"d":"829,100.76"},{"v":829100.76,"d":"829,100.76"}]
["","8","","","","八、社会保障和就业支出","35",{"v":8480000,"d":"8,480,000.00"},{"v":13355446.72,"d":"13,355,446.72"},{"v":13355446.72,"d":"13,355,446.72"}]
["","9","","","","九、医疗卫生与计划生育支出","36",{"v":4770000,"d":"4,770,000.00"},{"v":5238079.51,"d":"5,238,079.51"},{"v":5238079.51,"d":"5,238,079.51"}]
["","10","","","","十、节能环保支出","37",{"v":1060000,"d":"1,060,000.00"},{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"}]
["","11","","","","十一、城乡社区支出","38",{"v":0,"d":"0.00"},{"v":4075000,"d":"4,075,000.00"},{"v":4075000,"d":"4,075,000.00"}]
["","12","","","","十二、农林水支出","39",{"v":7420000,"d":"7,420,000.00"},{"v":10264196,"d":"10,264,196.00"},{"v":10264196,"d":"10,264,196.00"}]
["","13","","","","十三、交通运输支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","14","","","","十四、资源勘探信息等支出","41",{"v":7780000,"d":"7,780,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","15","","","","十五、商业服务业等支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","16","","","","十六、金融支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","44",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","18","","","","十八、国土海洋气象等支出","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","46",{"v":530000,"d":"530,000.00"},{"v":409517,"d":"409,517.00"},{"v":409517,"d":"409,517.00"}]
["","20","","","","二十、粮油物资储备支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","48",{"v":4600000,"d":"4,600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","22","","","","二十二、债务还本支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","23","","","","二十三、债务付息支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计","24",{"v":53000000,"d":"53,000,000.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":53352843.11,"d":"53,352,843.11"},"本年支出合计","51",{"v":53000000,"d":"53,000,000.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":53352843.11,"d":"53,352,843.11"}]
["  用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  结余分配","52","0.00","0.00",{"v":0,"d":"0.00"}]
["  年初结转和结余","26",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  年末结转和结余","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["总计","27",{"v":53000000,"d":"53,000,000.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":53352843.11,"d":"53,352,843.11"},"总计","54",{"v":53000000,"d":"53,000,000.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":53352843.11,"d":"53,352,843.11"}]

{"sheet":"CA02 收入决算表","index":1,"n_rows":87,"n_cols":11,"rows_kept":87,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,2],[32,0,32,2],[32,0,32,2],[33,0,33,2],[33,0,33,2],[33,0,33,2],[34,0,34,2],[34,0,34,2],[34,0,34,2],[35,0,35,2],[35,0,35,2],[35,0,35,2],[36,0,36,2],[36,0,36,2],[36,0,36,2],[37,0,37,2],[37,0,37,2],[37,0,37,2],[38,0,38,2],[38,0,38,2],[38,0,38,2],[39,0,39,2],[39,0,39,2],[39,0,39,2],[40,0,40,2],[40,0,40,2],[40,0,40,2],[41,0,41,2],[41,0,41,2],[41,0,41,2],[42,0,42,2],[42,0,42,2],[42,0,42,2],[43,0,43,2],[43,0,43,2],[43,0,43,2],[44,0,44,2],[44,0,44,2],[44,0,44,2],[45,0,45,2],[45,0,45,2],[45,0,45,2],[46,0,46,2],[46,0,46,2],[46,0,46,2],[47,0,47,2],[47,0,47,2],[47,0,47,2],[48,0,48,2],[48,0,48,2],[48,0,48,2],[49,0,49,2],[49,0,49,2],[49,0,49,2],[50,0,50,2],[50,0,50,2],[50,0,50,2],[51,0,51,2],[51,0,51,2],[51,0,51,2],[52,0,52,2],[52,0,52,2],[52,0,52,2],[53,0,53,2],[53,0,53,2],[53,0,53,2],[54,0,54,2],[54,0,54,2],[54,0,54,2],[55,0,55,2],[55,0,55,2],[55,0,55,2],[56,0,56,2],[56,0,56,2],[56,0,56,2],[57,0,57,2],[57,0,57,2],[57,0,57,2],[58,0,58,2],[58,0,58,2],[58,0,58,2],[59,0,59,2],[59,0,59,2],[59,0,59,2],[60,0,60,2],[60,0,60,2],[60,0,60,2],[61,0,61,2],[61,0,61,2],[61,0,61,2],[62,0,62,2],[62,0,62,2],[62,0,62,2],[63,0,63,2],[63,0,63,2],[63,0,63,2],[64,0,64,2],[64,0,64,2],[64,0,64,2],[65,0,65,2],[65,0,65,2],[65,0,65,2],[66,0,66,2],[66,0,66,2],[66,0,66,2],[67,0,67,2],[67,0,67,2],[67,0,67,2],[68,0,68,2],[68,0,68,2],[68,0,68,2],[69,0,69,2],[69,0,69,2],[69,0,69,2],[70,0,70,2],[70,0,70,2],[70,0,70,2],[71,0,71,2],[71,0,71,2],[71,0,71,2],[72,0,72,2],[72,0,72,2],[72,0,72,2],[73,0,73,2],[73,0,73,2],[73,0,73,2],[74,0,74,2],[74,0,74,2],[74,0,74,2],[75,0,75,2],[75,0,75,2],[75,0,75,2],[76,0,76,2],[76,0,76,2],[76,0,76,2],[77,0,77,2],[77,0,77,2],[77,0,77,2],[78,0,78,2],[78,0,78,2],[78,0,78,2],[79,0,79,2],[79,0,79,2],[79,0,79,2],[80,0,80,2],[80,0,80,2],[80,0,80,2],[81,0,81,2],[81,0,81,2],[81,0,81,2],[82,0,82,2],[82,0,82,2],[82,0,82,2],[83,0,83,2],[83,0,83,2],[83,0,83,2],[84,0,84,2],[84,0,84,2],[84,0,84,2],[85,0,85,2],[85,0,85,2],[85,0,85,2],[86,0,86,2],[86,0,86,2],[86,0,86,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
[{"$nulls":10},"公开02表"]
["编制单位：奉新县会埠镇人民政府",{"$nulls":5},"2017年度",{"$nulls":3},"金额单位：元"]
["项    目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类  科目编码","","","科目名称","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7 "]
["","","","合计",{"v":53352843.11,"d":"53,352,843.11"},{"v":53352843.11,"d":"53,352,843.11"},{"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"}]
["201","","","一般公共服务支出",{"v":4059644.56,"d":"4,059,644.56"},{"v":4059644.56,"d":"4,059,644.56"},{"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"}]
["20101","","","人大事务",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"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"}]
["2010101","","","  行政运行",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"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"}]
["20103","","","政府办公厅（室）及相关机构事务",{"v":3450393,"d":"3,450,393.00"},{"v":3450393,"d":"3,450,393.00"},{"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"}]
["2010301","","","  行政运行",{"v":3450393,"d":"3,450,393.00"},{"v":3450393,"d":"3,450,393.00"},{"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"}]
["20105","","","统计信息事务",{"v":46680,"d":"46,680.00"},{"v":46680,"d":"46,680.00"},{"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"}]
["2010550","","","  事业运行",{"v":46680,"d":"46,680.00"},{"v":46680,"d":"46,680.00"},{"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"}]
["20106","","","财政事务",{"v":42950,"d":"42,950.00"},{"v":42950,"d":"42,950.00"},{"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"}]
["2010699","","","  其他财政事务支出",{"v":42950,"d":"42,950.00"},{"v":42950,"d":"42,950.00"},{"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"}]
["20107","","","税收事务",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"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"}]
["2010799","","","  其他税收事务支出",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"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"}]
["20108","","","审计事务",{"v":109621.56,"d":"109,621.56"},{"v":109621.56,"d":"109,621.56"},{"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"}]
["2010850","","","  事业运行",{"v":109621.56,"d":"109,621.56"},{"v":109621.56,"d":"109,621.56"},{"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"}]
["20129","","","群众团体事务",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"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"}]
["2012999","","","  其他群众团体事务支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"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"}]
["20131","","","党委办公厅（室）及相关机构事务",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"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"}]
["2013101","","","  行政运行",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"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"}]
["204","","","公共安全支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"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"}]
["20499","","","其他公共安全支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"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"}]
["2049901","","","  其他公共安全支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"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"}]
["205","","","教育支出",{"v":11868000,"d":"11,868,000.00"},{"v":11868000,"d":"11,868,000.00"},{"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"}]
["20502","","","普通教育",{"v":11868000,"d":"11,868,000.00"},{"v":11868000,"d":"11,868,000.00"},{"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"}]
["2050299","","","  其他普通教育支出",{"v":11868000,"d":"11,868,000.00"},{"v":11868000,"d":"11,868,000.00"},{"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"}]
["206","","","科学技术支出",{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"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"}]
["20699","","","其他科学技术支出",{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"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"}]
["2069999","","","  其他科学技术支出",{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"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"}]
["207","","","文化体育与传媒支出",{"v":829100.76,"d":"829,100.76"},{"v":829100.76,"d":"829,100.76"},{"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"}]
["20701","","","文化",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"}]
["2070109","","","  群众文化",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"}]
["20799","","","其他文化体育与传媒支出",{"v":729100.76,"d":"729,100.76"},{"v":729100.76,"d":"729,100.76"},{"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"}]
["2079999","","","  其他文化体育与传媒支出",{"v":729100.76,"d":"729,100.76"},{"v":729100.76,"d":"729,100.76"},{"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","","","社会保障和就业支出",{"v":13355446.72,"d":"13,355,446.72"},{"v":13355446.72,"d":"13,355,446.72"},{"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"}]
["20801","","","人力资源和社会保障管理事务",{"v":104683,"d":"104,683.00"},{"v":104683,"d":"104,683.00"},{"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"}]
["2080199","","","  其他人力资源和社会保障管理事务支出",{"v":104683,"d":"104,683.00"},{"v":104683,"d":"104,683.00"},{"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"}]
["20805","","","行政事业单位离退休",{"v":356262.2,"d":"356,262.20"},{"v":356262.2,"d":"356,262.20"},{"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"}]
["2080505","","","  机关事业单位基本养老保险缴费支出★",{"v":356262.2,"d":"356,262.20"},{"v":356262.2,"d":"356,262.20"},{"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"}]
["20808","","","抚恤",{"v":539122.5,"d":"539,122.50"},{"v":539122.5,"d":"539,122.50"},{"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"}]
["2080801","","","  死亡抚恤",{"v":17365,"d":"17,365.00"},{"v":17365,"d":"17,365.00"},{"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"}]
["2080802","","","  伤残抚恤",{"v":18297.5,"d":"18,297.50"},{"v":18297.5,"d":"18,297.50"},{"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"}]
["2080803","","","  在乡复员、退伍军人生活补助",{"v":360960,"d":"360,960.00"},{"v":360960,"d":"360,960.00"},{"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"}]
["2080899","","","  其他优抚支出",{"v":142500,"d":"142,500.00"},{"v":142500,"d":"142,500.00"},{"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"}]
["20810","","","社会福利",{"v":2400000,"d":"2,400,000.00"},{"v":2400000,"d":"2,400,000.00"},{"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"}]
["2081002","","","  老年福利",{"v":2400000,"d":"2,400,000.00"},{"v":2400000,"d":"2,400,000.00"},{"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"}]
["20825","","","其他生活救助",{"v":20895,"d":"20,895.00"},{"v":20895,"d":"20,895.00"},{"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"}]
["2082502","","","  其他农村生活救助",{"v":20895,"d":"20,895.00"},{"v":20895,"d":"20,895.00"},{"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"}]
["20899","","","其他社会保障和就业支出",{"v":9934484.02,"d":"9,934,484.02"},{"v":9934484.02,"d":"9,934,484.02"},{"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"}]
["2089901","","","  其他社会保障和就业支出",{"v":9934484.02,"d":"9,934,484.02"},{"v":9934484.02,"d":"9,934,484.02"},{"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"}]
["210","","","医疗卫生与计划生育支出",{"v":5238079.51,"d":"5,238,079.51"},{"v":5238079.51,"d":"5,238,079.51"},{"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"}]
["21003","","","基层医疗卫生机构",{"v":111880,"d":"111,880.00"},{"v":111880,"d":"111,880.00"},{"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"}]
["2100399","","","  其他基层医疗卫生机构支出",{"v":111880,"d":"111,880.00"},{"v":111880,"d":"111,880.00"},{"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"}]
["21007","","","计划生育事务",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"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"}]
["2100717","","","  计划生育服务",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"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"}]
["21099","","","其他医疗卫生与计划生育支出",{"v":5056199.51,"d":"5,056,199.51"},{"v":5056199.51,"d":"5,056,199.51"},{"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"}]
["2109901","","","  其他医疗卫生与计划生育支出",{"v":5056199.51,"d":"5,056,199.51"},{"v":5056199.51,"d":"5,056,199.51"},{"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"}]
["211","","","节能环保支出",{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"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"}]
["21199","","","其他节能环保支出",{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"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"}]
["2119901","","","  其他节能环保支出",{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"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"}]
["212","","","城乡社区支出",{"v":4075000,"d":"4,075,000.00"},{"v":4075000,"d":"4,075,000.00"},{"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"}]
["21201","","","城乡社区管理事务",{"v":115000,"d":"115,000.00"},{"v":115000,"d":"115,000.00"},{"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"}]
["2120101","","","  行政运行",{"v":95000,"d":"95,000.00"},{"v":95000,"d":"95,000.00"},{"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"}]
["2120199","","","  其他城乡社区管理事务支出",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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"}]
["21208","","","国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"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"}]
["2120802","","","  土地开发支出",{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"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"}]
["213","","","农林水支出",{"v":10264196,"d":"10,264,196.00"},{"v":10264196,"d":"10,264,196.00"},{"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"}]
["21301","","","农业",{"v":539791,"d":"539,791.00"},{"v":539791,"d":"539,791.00"},{"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"}]
["2130104","","","  事业运行",{"v":539791,"d":"539,791.00"},{"v":539791,"d":"539,791.00"},{"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"}]
["21303","","","水利",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"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"}]
["2130317","","","  水利技术推广",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"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"}]
["21307","","","农村综合改革",{"v":5759700,"d":"5,759,700.00"},{"v":5759700,"d":"5,759,700.00"},{"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"}]
["2130701","","","  对村级一事一议的补助",{"v":4014700,"d":"4,014,700.00"},{"v":4014700,"d":"4,014,700.00"},{"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"}]
["2130705","","","  对村民委员会和村党支部的补助",{"v":1745000,"d":"1,745,000.00"},{"v":1745000,"d":"1,745,000.00"},{"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"}]
["21399","","","其他农林水支出",{"v":3884705,"d":"3,884,705.00"},{"v":3884705,"d":"3,884,705.00"},{"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"}]
["2139999","","","  其他农林水支出",{"v":3884705,"d":"3,884,705.00"},{"v":3884705,"d":"3,884,705.00"},{"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"}]
["221","","","住房保障支出",{"v":409517,"d":"409,517.00"},{"v":409517,"d":"409,517.00"},{"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"}]
["22101","","","保障性安居工程支出",{"v":213640,"d":"213,640.00"},{"v":213640,"d":"213,640.00"},{"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"}]
["2210199","","","  其他保障性安居工程支出",{"v":213640,"d":"213,640.00"},{"v":213640,"d":"213,640.00"},{"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"}]
["22102","","","住房改革支出",{"v":195877,"d":"195,877.00"},{"v":195877,"d":"195,877.00"},{"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"}]
["2210201","","","  住房公积金",{"v":195877,"d":"195,877.00"},{"v":195877,"d":"195,877.00"},{"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":"CA03 支出决算表","index":2,"n_rows":87,"n_cols":10,"rows_kept":87,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,2],[32,0,32,2],[32,0,32,2],[33,0,33,2],[33,0,33,2],[33,0,33,2],[34,0,34,2],[34,0,34,2],[34,0,34,2],[35,0,35,2],[35,0,35,2],[35,0,35,2],[36,0,36,2],[36,0,36,2],[36,0,36,2],[37,0,37,2],[37,0,37,2],[37,0,37,2],[38,0,38,2],[38,0,38,2],[38,0,38,2],[39,0,39,2],[39,0,39,2],[39,0,39,2],[40,0,40,2],[40,0,40,2],[40,0,40,2],[41,0,41,2],[41,0,41,2],[41,0,41,2],[42,0,42,2],[42,0,42,2],[42,0,42,2],[43,0,43,2],[43,0,43,2],[43,0,43,2],[44,0,44,2],[44,0,44,2],[44,0,44,2],[45,0,45,2],[45,0,45,2],[45,0,45,2],[46,0,46,2],[46,0,46,2],[46,0,46,2],[47,0,47,2],[47,0,47,2],[47,0,47,2],[48,0,48,2],[48,0,48,2],[48,0,48,2],[49,0,49,2],[49,0,49,2],[49,0,49,2],[50,0,50,2],[50,0,50,2],[50,0,50,2],[51,0,51,2],[51,0,51,2],[51,0,51,2],[52,0,52,2],[52,0,52,2],[52,0,52,2],[53,0,53,2],[53,0,53,2],[53,0,53,2],[54,0,54,2],[54,0,54,2],[54,0,54,2],[55,0,55,2],[55,0,55,2],[55,0,55,2],[56,0,56,2],[56,0,56,2],[56,0,56,2],[57,0,57,2],[57,0,57,2],[57,0,57,2],[58,0,58,2],[58,0,58,2],[58,0,58,2],[59,0,59,2],[59,0,59,2],[59,0,59,2],[60,0,60,2],[60,0,60,2],[60,0,60,2],[61,0,61,2],[61,0,61,2],[61,0,61,2],[62,0,62,2],[62,0,62,2],[62,0,62,2],[63,0,63,2],[63,0,63,2],[63,0,63,2],[64,0,64,2],[64,0,64,2],[64,0,64,2],[65,0,65,2],[65,0,65,2],[65,0,65,2],[66,0,66,2],[66,0,66,2],[66,0,66,2],[67,0,67,2],[67,0,67,2],[67,0,67,2],[68,0,68,2],[68,0,68,2],[68,0,68,2],[69,0,69,2],[69,0,69,2],[69,0,69,2],[70,0,70,2],[70,0,70,2],[70,0,70,2],[71,0,71,2],[71,0,71,2],[71,0,71,2],[72,0,72,2],[72,0,72,2],[72,0,72,2],[73,0,73,2],[73,0,73,2],[73,0,73,2],[74,0,74,2],[74,0,74,2],[74,0,74,2],[75,0,75,2],[75,0,75,2],[75,0,75,2],[76,0,76,2],[76,0,76,2],[76,0,76,2],[77,0,77,2],[77,0,77,2],[77,0,77,2],[78,0,78,2],[78,0,78,2],[78,0,78,2],[79,0,79,2],[79,0,79,2],[79,0,79,2],[80,0,80,2],[80,0,80,2],[80,0,80,2],[81,0,81,2],[81,0,81,2],[81,0,81,2],[82,0,82,2],[82,0,82,2],[82,0,82,2],[83,0,83,2],[83,0,83,2],[83,0,83,2],[84,0,84,2],[84,0,84,2],[84,0,84,2],[85,0,85,2],[85,0,85,2],[85,0,85,2],[86,0,86,2],[86,0,86,2],[86,0,86,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"支出决算表"]
[{"$nulls":9},"公开03表"]
["编制单位：奉新县会埠镇人民政府",{"$nulls":4},"2017年度",{"$nulls":3},"金额单位：元"]
["项    目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",{"v":53352843.11,"d":"53,352,843.11"},{"v":41552843.11,"d":"41,552,843.11"},{"v":11800000,"d":"11,800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","","","一般公共服务支出",{"v":4059644.56,"d":"4,059,644.56"},{"v":4059644.56,"d":"4,059,644.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20101","","","人大事务",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2010101","","","  行政运行",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20103","","","政府办公厅（室）及相关机构事务",{"v":3450393,"d":"3,450,393.00"},{"v":3450393,"d":"3,450,393.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2010301","","","  行政运行",{"v":3450393,"d":"3,450,393.00"},{"v":3450393,"d":"3,450,393.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20105","","","统计信息事务",{"v":46680,"d":"46,680.00"},{"v":46680,"d":"46,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2010550","","","  事业运行",{"v":46680,"d":"46,680.00"},{"v":46680,"d":"46,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20106","","","财政事务",{"v":42950,"d":"42,950.00"},{"v":42950,"d":"42,950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2010699","","","  其他财政事务支出",{"v":42950,"d":"42,950.00"},{"v":42950,"d":"42,950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20107","","","税收事务",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2010799","","","  其他税收事务支出",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20108","","","审计事务",{"v":109621.56,"d":"109,621.56"},{"v":109621.56,"d":"109,621.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2010850","","","  事业运行",{"v":109621.56,"d":"109,621.56"},{"v":109621.56,"d":"109,621.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20129","","","群众团体事务",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012999","","","  其他群众团体事务支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20131","","","党委办公厅（室）及相关机构事务",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2013101","","","  行政运行",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204","","","公共安全支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20499","","","其他公共安全支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2049901","","","  其他公共安全支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":11868000,"d":"11,868,000.00"},{"v":2468000,"d":"2,468,000.00"},{"v":9400000,"d":"9,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":11868000,"d":"11,868,000.00"},{"v":2468000,"d":"2,468,000.00"},{"v":9400000,"d":"9,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050299","","","  其他普通教育支出",{"v":11868000,"d":"11,868,000.00"},{"v":2468000,"d":"2,468,000.00"},{"v":9400000,"d":"9,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20699","","","其他科学技术支出",{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2069999","","","  其他科学技术支出",{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","","","文化体育与传媒支出",{"v":829100.76,"d":"829,100.76"},{"v":829100.76,"d":"829,100.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20701","","","文化",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070109","","","  群众文化",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20799","","","其他文化体育与传媒支出",{"v":729100.76,"d":"729,100.76"},{"v":729100.76,"d":"729,100.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2079999","","","  其他文化体育与传媒支出",{"v":729100.76,"d":"729,100.76"},{"v":729100.76,"d":"729,100.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":13355446.72,"d":"13,355,446.72"},{"v":10955446.72,"d":"10,955,446.72"},{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20801","","","人力资源和社会保障管理事务",{"v":104683,"d":"104,683.00"},{"v":104683,"d":"104,683.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080199","","","  其他人力资源和社会保障管理事务支出",{"v":104683,"d":"104,683.00"},{"v":104683,"d":"104,683.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":356262.2,"d":"356,262.20"},{"v":356262.2,"d":"356,262.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","","","  机关事业单位基本养老保险缴费支出★",{"v":356262.2,"d":"356,262.20"},{"v":356262.2,"d":"356,262.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20808","","","抚恤",{"v":539122.5,"d":"539,122.50"},{"v":539122.5,"d":"539,122.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080801","","","  死亡抚恤",{"v":17365,"d":"17,365.00"},{"v":17365,"d":"17,365.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080802","","","  伤残抚恤",{"v":18297.5,"d":"18,297.50"},{"v":18297.5,"d":"18,297.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080803","","","  在乡复员、退伍军人生活补助",{"v":360960,"d":"360,960.00"},{"v":360960,"d":"360,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080899","","","  其他优抚支出",{"v":142500,"d":"142,500.00"},{"v":142500,"d":"142,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20810","","","社会福利",{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2081002","","","  老年福利",{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20825","","","其他生活救助",{"v":20895,"d":"20,895.00"},{"v":20895,"d":"20,895.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2082502","","","  其他农村生活救助",{"v":20895,"d":"20,895.00"},{"v":20895,"d":"20,895.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20899","","","其他社会保障和就业支出",{"v":9934484.02,"d":"9,934,484.02"},{"v":9934484.02,"d":"9,934,484.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2089901","","","  其他社会保障和就业支出",{"v":9934484.02,"d":"9,934,484.02"},{"v":9934484.02,"d":"9,934,484.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":5238079.51,"d":"5,238,079.51"},{"v":5238079.51,"d":"5,238,079.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21003","","","基层医疗卫生机构",{"v":111880,"d":"111,880.00"},{"v":111880,"d":"111,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100399","","","  其他基层医疗卫生机构支出",{"v":111880,"d":"111,880.00"},{"v":111880,"d":"111,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21007","","","计划生育事务",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100717","","","  计划生育服务",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21099","","","其他医疗卫生与计划生育支出",{"v":5056199.51,"d":"5,056,199.51"},{"v":5056199.51,"d":"5,056,199.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2109901","","","  其他医疗卫生与计划生育支出",{"v":5056199.51,"d":"5,056,199.51"},{"v":5056199.51,"d":"5,056,199.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["211","","","节能环保支出",{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21199","","","其他节能环保支出",{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2119901","","","  其他节能环保支出",{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","","","城乡社区支出",{"v":4075000,"d":"4,075,000.00"},{"v":4075000,"d":"4,075,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21201","","","城乡社区管理事务",{"v":115000,"d":"115,000.00"},{"v":115000,"d":"115,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2120101","","","  行政运行",{"v":95000,"d":"95,000.00"},{"v":95000,"d":"95,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2120199","","","  其他城乡社区管理事务支出",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21208","","","国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2120802","","","  土地开发支出",{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","","","农林水支出",{"v":10264196,"d":"10,264,196.00"},{"v":10264196,"d":"10,264,196.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21301","","","农业",{"v":539791,"d":"539,791.00"},{"v":539791,"d":"539,791.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130104","","","  事业运行",{"v":539791,"d":"539,791.00"},{"v":539791,"d":"539,791.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21303","","","水利",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130317","","","  水利技术推广",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21307","","","农村综合改革",{"v":5759700,"d":"5,759,700.00"},{"v":5759700,"d":"5,759,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130701","","","  对村级一事一议的补助",{"v":4014700,"d":"4,014,700.00"},{"v":4014700,"d":"4,014,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130705","","","  对村民委员会和村党支部的补助",{"v":1745000,"d":"1,745,000.00"},{"v":1745000,"d":"1,745,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21399","","","其他农林水支出",{"v":3884705,"d":"3,884,705.00"},{"v":3884705,"d":"3,884,705.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2139999","","","  其他农林水支出",{"v":3884705,"d":"3,884,705.00"},{"v":3884705,"d":"3,884,705.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":409517,"d":"409,517.00"},{"v":409517,"d":"409,517.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22101","","","保障性安居工程支出",{"v":213640,"d":"213,640.00"},{"v":213640,"d":"213,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210199","","","  其他保障性安居工程支出",{"v":213640,"d":"213,640.00"},{"v":213640,"d":"213,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":195877,"d":"195,877.00"},{"v":195877,"d":"195,877.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":195877,"d":"195,877.00"},{"v":195877,"d":"195,877.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"CA04 财政拨款收入支出决算总表","index":3,"n_rows":36,"n_cols":16,"rows_kept":36,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,4,9],[4,7,4,9],[4,7,4,9],[4,10,4,12],[4,10,4,12],[4,10,4,12],[4,13,4,15],[4,13,4,15],[4,13,4,15]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"财政拨款收入支出决算总表"]
[{"$nulls":15},"公开04表"]
["编制单位：奉新县会埠镇人民政府",{"$nulls":7},"2017年度",{"$nulls":6},"金额单位：元"]
["收     入","","","","","支     出","","","","","","","","","",""]
["项    目","行次","年初预算数","调整预算数","决算数","项目（按功能分类）","行次","年初预算数","","","调整预算数","","","决算数","",""]
["","","","","","","","小计","  一般公共预算    财政拨款"," 政府性基金预算     财政拨款","小计","  一般公共预算    财政拨款"," 政府性基金预算     财政拨款","小计","  一般公共预算     财政拨款"," 政府性基金预算     财政拨款"]
["栏    次","","1","2","3","栏    次","","4","5","6","7","8","9","10","11","12"]
["一、一般公共预算财政拨款","1",{"v":53000000,"d":"53,000,000.00"},{"v":49392843.11,"d":"49,392,843.11"},{"v":49392843.11,"d":"49,392,843.11"},"一、一般公共服务支出","30",{"v":4050000,"d":"4,050,000.00"},{"v":4050000,"d":"4,050,000.00"},{"v":0,"d":"0.00"},{"v":4059644.56,"d":"4,059,644.56"},{"v":4059644.56,"d":"4,059,644.56"},{"v":0,"d":"0.00"},{"v":4059644.56,"d":"4,059,644.56"},{"v":4059644.56,"d":"4,059,644.56"},{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},"二、外交支出","31",{"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"}]
["","3","","","","三、国防支出","32",{"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"}]
["","4","","","","四、公共安全支出","33",{"v":530000,"d":"530,000.00"},{"v":530000,"d":"530,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["","5","","","","五、教育支出","34",{"v":12190000,"d":"12,190,000.00"},{"v":12190000,"d":"12,190,000.00"},{"v":0,"d":"0.00"},{"v":11868000,"d":"11,868,000.00"},{"v":11868000,"d":"11,868,000.00"},{"v":0,"d":"0.00"},{"v":11868000,"d":"11,868,000.00"},{"v":11868000,"d":"11,868,000.00"},{"v":0,"d":"0.00"}]
["","6","","","","六、科学技术支出","35",{"v":530000,"d":"530,000.00"},{"v":530000,"d":"530,000.00"},{"v":0,"d":"0.00"},{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"v":0,"d":"0.00"},{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"v":0,"d":"0.00"}]
["","7","","","","七、文化体育与传媒支出","36",{"v":1060000,"d":"1,060,000.00"},{"v":1060000,"d":"1,060,000.00"},{"v":0,"d":"0.00"},{"v":829100.76,"d":"829,100.76"},{"v":829100.76,"d":"829,100.76"},{"v":0,"d":"0.00"},{"v":829100.76,"d":"829,100.76"},{"v":829100.76,"d":"829,100.76"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","37",{"v":8480000,"d":"8,480,000.00"},{"v":8480000,"d":"8,480,000.00"},{"v":0,"d":"0.00"},{"v":13355446.72,"d":"13,355,446.72"},{"v":13355446.72,"d":"13,355,446.72"},{"v":0,"d":"0.00"},{"v":13355446.72,"d":"13,355,446.72"},{"v":13355446.72,"d":"13,355,446.72"},{"v":0,"d":"0.00"}]
["","9","","","","九、医疗卫生与计划生育支出","38",{"v":4770000,"d":"4,770,000.00"},{"v":4770000,"d":"4,770,000.00"},{"v":0,"d":"0.00"},{"v":5238079.51,"d":"5,238,079.51"},{"v":5238079.51,"d":"5,238,079.51"},{"v":0,"d":"0.00"},{"v":5238079.51,"d":"5,238,079.51"},{"v":5238079.51,"d":"5,238,079.51"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","39",{"v":1060000,"d":"1,060,000.00"},{"v":1060000,"d":"1,060,000.00"},{"v":0,"d":"0.00"},{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"v":0,"d":"0.00"},{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"v":0,"d":"0.00"}]
["","11","","","","十一、城乡社区支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4075000,"d":"4,075,000.00"},{"v":115000,"d":"115,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":4075000,"d":"4,075,000.00"},{"v":115000,"d":"115,000.00"},{"v":3960000,"d":"3,960,000.00"}]
["","12","","","","十二、农林水支出","41",{"v":7420000,"d":"7,420,000.00"},{"v":7420000,"d":"7,420,000.00"},{"v":0,"d":"0.00"},{"v":10264196,"d":"10,264,196.00"},{"v":10264196,"d":"10,264,196.00"},{"v":0,"d":"0.00"},{"v":10264196,"d":"10,264,196.00"},{"v":10264196,"d":"10,264,196.00"},{"v":0,"d":"0.00"}]
["","13","","","","十三、交通运输支出","42",{"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"}]
["","14","","","","十四、资源勘探信息等支出","43",{"v":7780000,"d":"7,780,000.00"},{"v":7780000,"d":"7,780,000.00"},{"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"}]
["","15","","","","十五、商业服务业等支出","44",{"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"}]
["","16","","","","十六、金融支出","45",{"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"}]
["","17","","","","十七、援助其他地区支出","46",{"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"}]
["","18","","","","十八、国土海洋气象等支出","47",{"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"}]
["","19","","","","十九、住房保障支出","48",{"v":530000,"d":"530,000.00"},{"v":530000,"d":"530,000.00"},{"v":0,"d":"0.00"},{"v":409517,"d":"409,517.00"},{"v":409517,"d":"409,517.00"},{"v":0,"d":"0.00"},{"v":409517,"d":"409,517.00"},{"v":409517,"d":"409,517.00"},{"v":0,"d":"0.00"}]
["","20","","","","二十、粮油物资储备支出","49",{"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"}]
["","21","","","","二十一、其他支出","50",{"v":4600000,"d":"4,600,000.00"},{"v":4600000,"d":"4,600,000.00"},{"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"}]
["","22","","","","二十二、债务还本支出","51",{"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"}]
["","23","","","","二十三、债务付息支出","52",{"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"}]
["本年收入合计","24",{"v":53000000,"d":"53,000,000.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":53352843.11,"d":"53,352,843.11"},"本年支出合计","53",{"v":53000000,"d":"53,000,000.00"},{"v":53000000,"d":"53,000,000.00"},{"v":0,"d":"0.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":49392843.11,"d":"49,392,843.11"},{"v":3960000,"d":"3,960,000.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":49392843.11,"d":"49,392,843.11"},{"v":3960000,"d":"3,960,000.00"}]
["年初财政拨款结转和结余","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"年末财政拨款结转和结余","54",{"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"}]
["一、一般公共预算财政拨款","26",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","55","","","","","","","","",""]
["二、政府性基金预算财政拨款","27",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","56","","","","","","","","",""]
["","28",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","57","","","","","","","","",""]
["总计","29",{"v":53000000,"d":"53,000,000.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":53352843.11,"d":"53,352,843.11"},"总计","58",{"v":53000000,"d":"53,000,000.00"},{"v":53000000,"d":"53,000,000.00"},{"v":0,"d":"0.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":49392843.11,"d":"49,392,843.11"},{"v":3960000,"d":"3,960,000.00"},{"v":53352843.11,"d":"53,352,843.11"},{"v":49392843.11,"d":"49,392,843.11"},{"v":3960000,"d":"3,960,000.00"}]

{"sheet":"CA05 一般公共预算财政拨款支出决算表","index":4,"n_rows":85,"n_cols":7,"rows_kept":85,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,2],[32,0,32,2],[32,0,32,2],[33,0,33,2],[33,0,33,2],[33,0,33,2],[34,0,34,2],[34,0,34,2],[34,0,34,2],[35,0,35,2],[35,0,35,2],[35,0,35,2],[36,0,36,2],[36,0,36,2],[36,0,36,2],[37,0,37,2],[37,0,37,2],[37,0,37,2],[38,0,38,2],[38,0,38,2],[38,0,38,2],[39,0,39,2],[39,0,39,2],[39,0,39,2],[40,0,40,2],[40,0,40,2],[40,0,40,2],[41,0,41,2],[41,0,41,2],[41,0,41,2],[42,0,42,2],[42,0,42,2],[42,0,42,2],[43,0,43,2],[43,0,43,2],[43,0,43,2],[44,0,44,2],[44,0,44,2],[44,0,44,2],[45,0,45,2],[45,0,45,2],[45,0,45,2],[46,0,46,2],[46,0,46,2],[46,0,46,2],[47,0,47,2],[47,0,47,2],[47,0,47,2],[48,0,48,2],[48,0,48,2],[48,0,48,2],[49,0,49,2],[49,0,49,2],[49,0,49,2],[50,0,50,2],[50,0,50,2],[50,0,50,2],[51,0,51,2],[51,0,51,2],[51,0,51,2],[52,0,52,2],[52,0,52,2],[52,0,52,2],[53,0,53,2],[53,0,53,2],[53,0,53,2],[54,0,54,2],[54,0,54,2],[54,0,54,2],[55,0,55,2],[55,0,55,2],[55,0,55,2],[56,0,56,2],[56,0,56,2],[56,0,56,2],[57,0,57,2],[57,0,57,2],[57,0,57,2],[58,0,58,2],[58,0,58,2],[58,0,58,2],[59,0,59,2],[59,0,59,2],[59,0,59,2],[60,0,60,2],[60,0,60,2],[60,0,60,2],[61,0,61,2],[61,0,61,2],[61,0,61,2],[62,0,62,2],[62,0,62,2],[62,0,62,2],[63,0,63,2],[63,0,63,2],[63,0,63,2],[64,0,64,2],[64,0,64,2],[64,0,64,2],[65,0,65,2],[65,0,65,2],[65,0,65,2],[66,0,66,2],[66,0,66,2],[66,0,66,2],[67,0,67,2],[67,0,67,2],[67,0,67,2],[68,0,68,2],[68,0,68,2],[68,0,68,2],[69,0,69,2],[69,0,69,2],[69,0,69,2],[70,0,70,2],[70,0,70,2],[70,0,70,2],[71,0,71,2],[71,0,71,2],[71,0,71,2],[72,0,72,2],[72,0,72,2],[72,0,72,2],[73,0,73,2],[73,0,73,2],[73,0,73,2],[74,0,74,2],[74,0,74,2],[74,0,74,2],[75,0,75,2],[75,0,75,2],[75,0,75,2],[76,0,76,2],[76,0,76,2],[76,0,76,2],[77,0,77,2],[77,0,77,2],[77,0,77,2],[78,0,78,2],[78,0,78,2],[78,0,78,2],[79,0,79,2],[79,0,79,2],[79,0,79,2],[80,0,80,2],[80,0,80,2],[80,0,80,2],[81,0,81,2],[81,0,81,2],[81,0,81,2],[82,0,82,2],[82,0,82,2],[82,0,82,2],[83,0,83,2],[83,0,83,2],[83,0,83,2],[84,0,84,2],[84,0,84,2],[84,0,84,2]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"一般公共预算财政拨款支出决算表"]
[{"$nulls":6},"公开05表"]
["编制单位：奉新县会埠镇人民政府",{"$nulls":3},"2017年度",null,"金额单位：元"]
["项    目","","","","本年支出合计","基本支出","项目支出"]
["支出功能分类  科目编码","","","科目名称","","",""]
["","","","","","",""]
["","","","","","",""]
["类","款","项","栏次","1","2","3"]
["","","","合计",{"v":49392843.11,"d":"49,392,843.11"},{"v":37592843.11,"d":"37,592,843.11"},{"v":11800000,"d":"11,800,000.00"}]
["201","","","一般公共服务支出",{"v":4059644.56,"d":"4,059,644.56"},{"v":4059644.56,"d":"4,059,644.56"},{"v":0,"d":"0.00"}]
["20101","","","人大事务",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"}]
["2010101","","","  行政运行",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"}]
["20103","","","政府办公厅（室）及相关机构事务",{"v":3450393,"d":"3,450,393.00"},{"v":3450393,"d":"3,450,393.00"},{"v":0,"d":"0.00"}]
["2010301","","","  行政运行",{"v":3450393,"d":"3,450,393.00"},{"v":3450393,"d":"3,450,393.00"},{"v":0,"d":"0.00"}]
["20105","","","统计信息事务",{"v":46680,"d":"46,680.00"},{"v":46680,"d":"46,680.00"},{"v":0,"d":"0.00"}]
["2010550","","","  事业运行",{"v":46680,"d":"46,680.00"},{"v":46680,"d":"46,680.00"},{"v":0,"d":"0.00"}]
["20106","","","财政事务",{"v":42950,"d":"42,950.00"},{"v":42950,"d":"42,950.00"},{"v":0,"d":"0.00"}]
["2010699","","","  其他财政事务支出",{"v":42950,"d":"42,950.00"},{"v":42950,"d":"42,950.00"},{"v":0,"d":"0.00"}]
["20107","","","税收事务",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"}]
["2010799","","","  其他税收事务支出",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"}]
["20108","","","审计事务",{"v":109621.56,"d":"109,621.56"},{"v":109621.56,"d":"109,621.56"},{"v":0,"d":"0.00"}]
["2010850","","","  事业运行",{"v":109621.56,"d":"109,621.56"},{"v":109621.56,"d":"109,621.56"},{"v":0,"d":"0.00"}]
["20129","","","群众团体事务",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["2012999","","","  其他群众团体事务支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["20131","","","党委办公厅（室）及相关机构事务",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"}]
["2013101","","","  行政运行",{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"}]
["204","","","公共安全支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["20499","","","其他公共安全支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["2049901","","","  其他公共安全支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":11868000,"d":"11,868,000.00"},{"v":2468000,"d":"2,468,000.00"},{"v":9400000,"d":"9,400,000.00"}]
["20502","","","普通教育",{"v":11868000,"d":"11,868,000.00"},{"v":2468000,"d":"2,468,000.00"},{"v":9400000,"d":"9,400,000.00"}]
["2050299","","","  其他普通教育支出",{"v":11868000,"d":"11,868,000.00"},{"v":2468000,"d":"2,468,000.00"},{"v":9400000,"d":"9,400,000.00"}]
["206","","","科学技术支出",{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"v":0,"d":"0.00"}]
["20699","","","其他科学技术支出",{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"v":0,"d":"0.00"}]
["2069999","","","  其他科学技术支出",{"v":509929,"d":"509,929.00"},{"v":509929,"d":"509,929.00"},{"v":0,"d":"0.00"}]
["207","","","文化体育与传媒支出",{"v":829100.76,"d":"829,100.76"},{"v":829100.76,"d":"829,100.76"},{"v":0,"d":"0.00"}]
["20701","","","文化",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["2070109","","","  群众文化",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["20799","","","其他文化体育与传媒支出",{"v":729100.76,"d":"729,100.76"},{"v":729100.76,"d":"729,100.76"},{"v":0,"d":"0.00"}]
["2079999","","","  其他文化体育与传媒支出",{"v":729100.76,"d":"729,100.76"},{"v":729100.76,"d":"729,100.76"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":13355446.72,"d":"13,355,446.72"},{"v":10955446.72,"d":"10,955,446.72"},{"v":2400000,"d":"2,400,000.00"}]
["20801","","","人力资源和社会保障管理事务",{"v":104683,"d":"104,683.00"},{"v":104683,"d":"104,683.00"},{"v":0,"d":"0.00"}]
["2080199","","","  其他人力资源和社会保障管理事务支出",{"v":104683,"d":"104,683.00"},{"v":104683,"d":"104,683.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":356262.2,"d":"356,262.20"},{"v":356262.2,"d":"356,262.20"},{"v":0,"d":"0.00"}]
["2080505","","","  机关事业单位基本养老保险缴费支出★",{"v":356262.2,"d":"356,262.20"},{"v":356262.2,"d":"356,262.20"},{"v":0,"d":"0.00"}]
["20808","","","抚恤",{"v":539122.5,"d":"539,122.50"},{"v":539122.5,"d":"539,122.50"},{"v":0,"d":"0.00"}]
["2080801","","","  死亡抚恤",{"v":17365,"d":"17,365.00"},{"v":17365,"d":"17,365.00"},{"v":0,"d":"0.00"}]
["2080802","","","  伤残抚恤",{"v":18297.5,"d":"18,297.50"},{"v":18297.5,"d":"18,297.50"},{"v":0,"d":"0.00"}]
["2080803","","","  在乡复员、退伍军人生活补助",{"v":360960,"d":"360,960.00"},{"v":360960,"d":"360,960.00"},{"v":0,"d":"0.00"}]
["2080899","","","  其他优抚支出",{"v":142500,"d":"142,500.00"},{"v":142500,"d":"142,500.00"},{"v":0,"d":"0.00"}]
["20810","","","社会福利",{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":2400000,"d":"2,400,000.00"}]
["2081002","","","  老年福利",{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":2400000,"d":"2,400,000.00"}]
["20825","","","其他生活救助",{"v":20895,"d":"20,895.00"},{"v":20895,"d":"20,895.00"},{"v":0,"d":"0.00"}]
["2082502","","","  其他农村生活救助",{"v":20895,"d":"20,895.00"},{"v":20895,"d":"20,895.00"},{"v":0,"d":"0.00"}]
["20899","","","其他社会保障和就业支出",{"v":9934484.02,"d":"9,934,484.02"},{"v":9934484.02,"d":"9,934,484.02"},{"v":0,"d":"0.00"}]
["2089901","","","  其他社会保障和就业支出",{"v":9934484.02,"d":"9,934,484.02"},{"v":9934484.02,"d":"9,934,484.02"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":5238079.51,"d":"5,238,079.51"},{"v":5238079.51,"d":"5,238,079.51"},{"v":0,"d":"0.00"}]
["21003","","","基层医疗卫生机构",{"v":111880,"d":"111,880.00"},{"v":111880,"d":"111,880.00"},{"v":0,"d":"0.00"}]
["2100399","","","  其他基层医疗卫生机构支出",{"v":111880,"d":"111,880.00"},{"v":111880,"d":"111,880.00"},{"v":0,"d":"0.00"}]
["21007","","","计划生育事务",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"}]
["2100717","","","  计划生育服务",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"}]
["21099","","","其他医疗卫生与计划生育支出",{"v":5056199.51,"d":"5,056,199.51"},{"v":5056199.51,"d":"5,056,199.51"},{"v":0,"d":"0.00"}]
["2109901","","","  其他医疗卫生与计划生育支出",{"v":5056199.51,"d":"5,056,199.51"},{"v":5056199.51,"d":"5,056,199.51"},{"v":0,"d":"0.00"}]
["211","","","节能环保支出",{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"v":0,"d":"0.00"}]
["21199","","","其他节能环保支出",{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"v":0,"d":"0.00"}]
["2119901","","","  其他节能环保支出",{"v":2243929.56,"d":"2,243,929.56"},{"v":2243929.56,"d":"2,243,929.56"},{"v":0,"d":"0.00"}]
["212","","","城乡社区支出",{"v":115000,"d":"115,000.00"},{"v":115000,"d":"115,000.00"},{"v":0,"d":"0.00"}]
["21201","","","城乡社区管理事务",{"v":115000,"d":"115,000.00"},{"v":115000,"d":"115,000.00"},{"v":0,"d":"0.00"}]
["2120101","","","  行政运行",{"v":95000,"d":"95,000.00"},{"v":95000,"d":"95,000.00"},{"v":0,"d":"0.00"}]
["2120199","","","  其他城乡社区管理事务支出",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["213","","","农林水支出",{"v":10264196,"d":"10,264,196.00"},{"v":10264196,"d":"10,264,196.00"},{"v":0,"d":"0.00"}]
["21301","","","农业",{"v":539791,"d":"539,791.00"},{"v":539791,"d":"539,791.00"},{"v":0,"d":"0.00"}]
["2130104","","","  事业运行",{"v":539791,"d":"539,791.00"},{"v":539791,"d":"539,791.00"},{"v":0,"d":"0.00"}]
["21303","","","水利",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"}]
["2130317","","","  水利技术推广",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"}]
["21307","","","农村综合改革",{"v":5759700,"d":"5,759,700.00"},{"v":5759700,"d":"5,759,700.00"},{"v":0,"d":"0.00"}]
["2130701","","","  对村级一事一议的补助",{"v":4014700,"d":"4,014,700.00"},{"v":4014700,"d":"4,014,700.00"},{"v":0,"d":"0.00"}]
["2130705","","","  对村民委员会和村党支部的补助",{"v":1745000,"d":"1,745,000.00"},{"v":1745000,"d":"1,745,000.00"},{"v":0,"d":"0.00"}]
["21399","","","其他农林水支出",{"v":3884705,"d":"3,884,705.00"},{"v":3884705,"d":"3,884,705.00"},{"v":0,"d":"0.00"}]
["2139999","","","  其他农林水支出",{"v":3884705,"d":"3,884,705.00"},{"v":3884705,"d":"3,884,705.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":409517,"d":"409,517.00"},{"v":409517,"d":"409,517.00"},{"v":0,"d":"0.00"}]
["22101","","","保障性安居工程支出",{"v":213640,"d":"213,640.00"},{"v":213640,"d":"213,640.00"},{"v":0,"d":"0.00"}]
["2210199","","","  其他保障性安居工程支出",{"v":213640,"d":"213,640.00"},{"v":213640,"d":"213,640.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":195877,"d":"195,877.00"},{"v":195877,"d":"195,877.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":195877,"d":"195,877.00"},{"v":195877,"d":"195,877.00"},{"v":0,"d":"0.00"}]

{"sheet":"CA06 一般公共预算财政拨款基本支出决算表","index":5,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[3,0,3,2],[3,0,3,2],[3,0,3,2],[3,3,3,8],[3,3,3,8],[3,3,3,8],[3,3,3,8],[3,3,3,8],[3,3,3,8],[33,0,33,1],[33,0,33,1],[33,3,33,7],[33,3,33,7],[33,3,33,7],[33,3,33,7],[33,3,33,7]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"一般公共预算财政拨款基本支出决算表"]
[{"$nulls":8},"公开06表"]
["编制单位：奉新县会埠镇人民政府",{"$nulls":3},"2017年度",{"$nulls":3},"金额单位：元"]
["人员经费","","","公用经费","","","","",""]
["经济分类科目编码","科目名称","金额","经济分类科目编码","科目名称","金额","经济分类科目编码","科目名称","金额"]
["301","工资福利支出",{"v":3976291.2,"d":"3,976,291.20"},"302","商品和服务支出",{"v":13804274.56,"d":"13,804,274.56"},"310","其他资本性支出",{"v":3482959.32,"d":"3,482,959.32"}]
["30101","  基本工资",{"v":2240279,"d":"2,240,279.00"},"30201","  办公费",{"v":823181.56,"d":"823,181.56"},"31001","  房屋建筑物购建",{"v":0,"d":"0.00"}]
["30102","  津贴补贴",{"v":1307130,"d":"1,307,130.00"},"30202","  印刷费",{"v":608000,"d":"608,000.00"},"31002","  办公设备购置",{"v":0,"d":"0.00"}]
["30103","  奖金",{"v":30380,"d":"30,380.00"},"30203","  咨询费",{"v":42000,"d":"42,000.00"},"31003","  专用设备购置",{"v":2373030.32,"d":"2,373,030.32"}]
["30104","  其他社会保障  缴费",{"v":0,"d":"0.00"},"30204","  手续费",{"v":0,"d":"0.00"},"31005","  基础设施建设",{"v":0,"d":"0.00"}]
["30106","  伙食补助费",{"v":0,"d":"0.00"},"30205","  水费",{"v":80000,"d":"80,000.00"},"31006","  大型修缮",{"v":0,"d":"0.00"}]
["30107","  绩效工资",{"v":0,"d":"0.00"},"30206","  电费",{"v":192000,"d":"192,000.00"},"31007","  信息网络及软件购置更新",{"v":509929,"d":"509,929.00"}]
["30108","  机关事业单位基本养老保险缴费",{"v":356262.2,"d":"356,262.20"},"30207","  邮电费",{"v":66389,"d":"66,389.00"},"31008","  物资储备",{"v":0,"d":"0.00"}]
["30109","  职业年金缴费",{"v":0,"d":"0.00"},"30208","  取暖费",{"v":165000,"d":"165,000.00"},"31009","  土地补偿",{"v":0,"d":"0.00"}]
["30199","  其他工资福利支出",{"v":42240,"d":"42,240.00"},"30209","  物业管理费",{"v":0,"d":"0.00"},"31010","  安置补助",{"v":0,"d":"0.00"}]
["303","对个人和家庭的补助",{"v":16329318.03,"d":"16,329,318.03"},"30211","  差旅费",{"v":170090,"d":"170,090.00"},"310111","  地上附着物和青苗补偿",{"v":0,"d":"0.00"}]
["30301","  离休费",{"v":0,"d":"0.00"},"30212","  因公出国（境）费用",{"v":0,"d":"0.00"},"31012","  拆迁补偿",{"v":0,"d":"0.00"}]
["30302","  退休费",{"v":0,"d":"0.00"},"30213","  维修（护）费",{"v":8673405,"d":"8,673,405.00"},"31013","  公务用车购置",{"v":0,"d":"0.00"}]
["30303","  退职（役）费",{"v":0,"d":"0.00"},"30214","  租赁费",{"v":0,"d":"0.00"},"31019","  其他交通工具购置",{"v":0,"d":"0.00"}]
["30304","  抚恤金",{"v":539122.5,"d":"539,122.50"},"30215","  会议费",{"v":208750,"d":"208,750.00"},"31020","  产权参股","—"]
["30305","  生活补贴",{"v":9973479.02,"d":"9,973,479.02"},"30216","  培训费",{"v":94940,"d":"94,940.00"},"31099","  其他资本性支出",{"v":600000,"d":"600,000.00"}]
["30306","  救济费",{"v":0,"d":"0.00"},"30217","  公务接待费",{"v":404200,"d":"404,200.00"},"304","对企事业单位的补贴",{"v":0,"d":"0.00"}]
["30307","  医疗费",{"v":5056199.51,"d":"5,056,199.51"},"30218","  专用材料费",{"v":0,"d":"0.00"},"30401","  企业政策性补贴",{"v":0,"d":"0.00"}]
["30308","  助学金",{"v":0,"d":"0.00"},"30224","  被装购置费",{"v":0,"d":"0.00"},"30402","  事业单位补贴",{"v":0,"d":"0.00"}]
["30309","  奖励金",{"v":0,"d":"0.00"},"30225","  专用燃料费",{"v":0,"d":"0.00"},"30403","  财政贴息",{"v":0,"d":"0.00"}]
["30310","  生产补贴",{"v":0,"d":"0.00"},"30226","  劳务费",{"v":478000,"d":"478,000.00"},"30499","  其他对企事业单位的补贴",{"v":0,"d":"0.00"}]
["30311","  住房公积金",{"v":195877,"d":"195,877.00"},"30227","  委托业务费",{"v":293769,"d":"293,769.00"},"307","债务利息支出",{"v":0,"d":"0.00"}]
["30312","  提租补贴",{"v":0,"d":"0.00"},"30228","  工会经费",{"v":0,"d":"0.00"},"30701","  国内债务付息",{"v":0,"d":"0.00"}]
["30313","  购房补贴",{"v":0,"d":"0.00"},"30229","  福利费",{"v":0,"d":"0.00"},"30707","  国外债务付息",{"v":0,"d":"0.00"}]
["30314","  采暖补贴",{"v":0,"d":"0.00"},"30231","  公务用车运行维护费",{"v":135400,"d":"135,400.00"},"399","其他支出",{"v":0,"d":"0.00"}]
["30315","  物业服务补贴",{"v":0,"d":"0.00"},"30239","  其他交通费用",{"v":0,"d":"0.00"},"39906","  赠与",{"v":0,"d":"0.00"}]
["30399","  其他对个人和家庭的补助支出",{"v":564640,"d":"564,640.00"},"30240","  税金及附加费用",{"v":500000,"d":"500,000.00"},"","",""]
["","","","30299","  其他商品和服务支出",{"v":869150,"d":"869,150.00"},"","",""]
["人员经费合计","",{"v":20305609.23,"d":"20,305,609.23"},"公用支出合计","","","","",{"v":17287233.88,"d":"17,287,233.88"}]

{"sheet":"CA07 一般公共预算财政拨款“三公”经费支出决算表","index":6,"n_rows":26,"n_cols":4,"rows_kept":26,"merged":[[25,0,25,3],[25,0,25,3],[25,0,25,3],[25,0,25,3]],"flags":["formulas_cached_only"]}
[null,"一般公共预算财政拨款“三公”经费支出决算表"]
[{"$nulls":3},"公开07表"]
["编制单位：奉新县会埠镇人民政府","2017年度",null,"金额单位：元"]
["项目","栏次","年初预算数","决算数"]
["行次","","1","2"]
["一、“三公”经费支出","1",{"v":540200,"d":"540,200.00"},{"v":539600,"d":"539,600.00"}]
["  1.因公出国（境）费","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2.公务用车购置及运行维护费","3",{"v":135800,"d":"135,800.00"},{"v":135400,"d":"135,400.00"}]
["    （1）公务用车购置费","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （2）公务用车运行维护费","5",{"v":135800,"d":"135,800.00"},{"v":135400,"d":"135,400.00"}]
["  3.公务接待费","6",{"v":404400,"d":"404,400.00"},{"v":404200,"d":"404,200.00"}]
["    （1）国内接待费","7",{"v":404400,"d":"404,400.00"},{"v":404200,"d":"404,200.00"}]
["         其中：外事接待费","8",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （2）国（境）外接待费","9",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、相关统计数","10","—","—"]
["  1.因公出国（境）团组数（个）","11","—",0]
["  2.因公出国（境）人次数（人）","12","—",0]
["  3.公务用车购置数（辆）","13","—",0]
["  4.公务用车保有量（辆）","14","—",2]
["  5.国内公务接待批次（个）","15","—",805]
["    其中：外事接待批次（个）","16","—",0]
["  6.国内公务接待人次（人）","17","—",{"v":4050,"d":"4,050"}]
["    其中：外事接待人次（人）","18","—",0]
["  7.国（境）外公务接待批次（个）","19","—",0]
["  8.国（境）外公务接待人次（人）","20","—",0]
["注：2017年度预算数为“三公”经费年初财政拨款预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","","",""]

{"sheet":"CA08 政府性基金预算财政拨款收入支出决算表","index":7,"n_rows":17,"n_cols":10,"rows_kept":17,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,8],[3,6,3,8],[3,6,3,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"政府性基金预算财政拨款收入支出决算表"]
[{"$nulls":9},"公开08表"]
["编制单位：奉新县会埠镇人民政府",{"$nulls":4},"2017年度",{"$nulls":3},"金额单位：元"]
["项    目","","","","年初结转和结余","本年收入","本年支出","","","年末结转和结余"]
["支出功能分类科目编码","","","科目名称","","","小计","基本支出","项目支出",""]
["","","","","","","","","",""]
["","","","科目名称","","","小计","基本支出","项目支出",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",{"v":0,"d":"0.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","","","城乡社区支出",{"v":0,"d":"0.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21208","","","国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":0,"d":"0.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2120802","","","  土地开发支出",{"v":0,"d":"0.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":3960000,"d":"3,960,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]

{"sheet":"CA09 国有资产占用情况表","index":8,"n_rows":12,"n_cols":3,"rows_kept":12,"flags":["formulas_cached_only"]}
[null,"国有资产占用情况表"]
[null,null,"公开09表"]
["编制单位：奉新县会埠镇人民政府","2017年度","单位：台、辆、套"]
["项  目","栏次","决算数"]
["一、车辆数合计(台、辆)","1",2]
["  1.副部（省）级及以上领导用车","2",0]
["  2.一般公务用车","3",2]
["  3.一般执法执勤用车","4",0]
["  4.特种专业技术用车","5",0]
["  5.其他用车","6",0]
["二、单价50万元（含）以上通用设备（台，套）","7",0]
["三、单价100万元（含）以上专用设备（台，套）","8",0]