{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["财政拨款收支预算总表","收支预算总表","收入预算总表","支出预算总表","工资福利支出","对个人和家庭的补助支出","日常公用支出预算表","财政拨款支出预算表","政府性基金预算表","三公经费预算表"],"not_rendered":{"external_links":2,"defined_names":26},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政拨款收支预算总表","index":0,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["财政拨款收支预算总表 "]
[{"$nulls":5},"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类）","合计","项目（按功能分类） ","预算数 "]
["一、财政拨款",{"v":1130.83,"d":"1,130.83"},"工资福利性支出",{"v":222.6,"d":"222.60"},"一般公共服务",{"v":0,"d":"0.00"}]
[" (一)公共预算财政拨款(补助)",485.83,"对个人和家庭补助支出",87.77,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",285.83,"商品和服务支出",770.46,"公共安全",{"v":0,"d":"0.00"}]
["    纳入预算管理的非税收入",{"v":200,"d":"200.00"},"对企事业单位的补贴",null,"教育    ",{"v":0,"d":"0.00"}]
["    上级专项转移支付",{"v":0,"d":"0.00"},"债务利息支出",null,"科学技术  ",{"v":0,"d":"0.00"}]
[" (二)政府性基金收入",{"v":645,"d":"645.00"},"债务还本支出",null,"文化体育与传媒",{"v":0,"d":"0.00"}]
[null,null,"基本建设支出",null,"社会保障和就业  ",{"v":70.6,"d":"70.60"}]
[null,null,"其他资本性支出",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":50,"d":"50.00"},"医疗卫生",19.48]
[{"$nulls":4},"环境保护",{"v":1022.7,"d":"1,022.70"}]
[{"$nulls":4},"城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"农林水事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":4},"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融监管等事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土资源气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",18.05]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计 ",{"v":1130.83,"d":"1,130.83"},"本年支出合计 ",{"v":1130.83,"d":"1,130.83"},"本年支出合计 ",{"v":1130.83,"d":"1,130.83"}]
[]
[null,null,"结转下年 ",null,"结转下年 "]
[]
[]
["     收    入    总    计 ",{"v":1130.83,"d":"1,130.83"}," 支    出    总    计 ",{"v":1130.83,"d":"1,130.83"},"         支    出    总    计 ",{"v":1130.83,"d":"1,130.83"}]

{"sheet":"收支预算总表","index":1,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算02表"]
["收支预算总表 "]
[{"$nulls":5},"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类）","合计","项目（按功能分类） ","预算数 "]
["一、财政拨款",{"v":1130.83,"d":"1,130.83"},"工资福利性支出",{"v":222.6,"d":"222.60"},"一般公共服务",{"v":0,"d":"0.00"}]
[" (一)公共预算财政拨款(补助)",485.83,"对个人和家庭补助支出",87.77,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",285.83,"商品和服务支出",921.93,"公共安全",{"v":0,"d":"0.00"}]
["    纳入预算管理的非税收入",{"v":200,"d":"200.00"},"对企事业单位的补贴",null,"教育    ",{"v":0,"d":"0.00"}]
["    上级专项转移支付",{"v":0,"d":"0.00"},"债务利息支出",null,"科学技术  ",{"v":0,"d":"0.00"}]
[" (二)政府性基金收入",{"v":645,"d":"645.00"},"债务还本支出",null,"文化体育与传媒",{"v":0,"d":"0.00"}]
["三、事业收入",{"v":0,"d":"0.00"},"基本建设支出",null,"社会保障和就业  ",{"v":70.6,"d":"70.60"}]
["四、其他收入",{"v":0,"d":"0.00"},"其他资本性支出",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
["五、上级补助收入",null,"其他支出",{"v":50,"d":"50.00"},"医疗卫生",19.48]
["六、附属单位上缴收入",{"$nulls":3},"环境保护",{"v":1174.17,"d":"1,174.17"}]
[{"$nulls":4},"城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"农林水事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":4},"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融监管等事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土资源气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",18.05]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计 ",{"v":1130.83,"d":"1,130.83"},"本年支出合计 ",{"v":1282.3,"d":"1,282.30"},"本年支出合计 ",{"v":1282.3,"d":"1,282.30"}]
[]
["七、上年结转",151.47,"结转下年 ",null,"结转下年 "]
["    上年财政拨款结转",15.18]
["    其他结转",136.29]
["     收    入    总    计 ",{"v":1282.3,"d":"1,282.30"}," 支    出    总    计 ",{"v":1282.3,"d":"1,282.30"},"         支    出    总    计 ",{"v":1282.3,"d":"1,282.30"}]

{"sheet":"收入预算总表","index":2,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算03表"]
["收入预算总表 "]
[{"$nulls":12},"单位：万元"]
["单位代码","单位名称（科目）","合  计","财政拨款（补助）",{"$nulls":3},"政府性基金财政拨款","事业单位经营收入","其他收入","上年结转"]
[{"$nulls":3},"小计","经费拨款（补助）","纳入预算管理的非税收入安排的拨款","上级专项转移支付",{"$nulls":3},"小计","上年财政拨款结转","其他结转"]
[null,"合计",{"v":1282.3,"d":"1,282.30"},485.83,285.83,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":645,"d":"645.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151.47,15.18,136.29]
[null,"A、行政机关",{"v":1282.3,"d":"1,282.30"},485.83,285.83,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":645,"d":"645.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151.47,15.18,136.29]
[null,"  3、一般管理部门类3档",{"v":1282.3,"d":"1,282.30"},485.83,285.83,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":645,"d":"645.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151.47,15.18,136.29]
["702001","    随州市环保局",{"v":1282.3,"d":"1,282.30"},485.83,285.83,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":645,"d":"645.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151.47,15.18,136.29]

{"sheet":"支出预算总表","index":3,"n_rows":20,"n_cols":11,"rows_kept":20,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算04表"]
["支出预算总表"]
[{"$nulls":10},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合  计","基本支出",null,null,"项目支出","事业单位\n经营支出","对附属单位\n补助支出","上缴上\n级支出"]
[{"$nulls":4},"小计","人员支出","公用支出"]
[null,null,"合计",{"v":1282.3,"d":"1,282.30"},402.83,310.37,92.46,879.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",{"v":1282.3,"d":"1,282.30"},402.83,310.37,92.46,879.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",{"v":1282.3,"d":"1,282.30"},402.83,310.37,92.46,879.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市环保局",{"v":1282.3,"d":"1,282.30"},402.83,310.37,92.46,879.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080301","702001","      财政对基本养老保险基金的补助",4.13,4.13,4.13,{"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"}]
["2080302","702001","      财政对失业保险基金的补助",0.33,0.33,0.33,{"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"}]
["2080304","702001","      财政对工伤保险基金的补助",0.21,0.21,0.21,{"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"}]
["2080305","702001","      财政对生育保险基金的补助",0.21,0.21,0.21,{"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"}]
["2080501","702001","      归口管理的行政单位离退休",65.72,65.72,65.72,{"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"}]
["2100501","702001","      行政单位医疗",19.48,19.48,19.48,{"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"}]
["2110101","702001","      行政运行（环境保护管理事务）",{"v":395.7,"d":"395.70"},{"v":294.7,"d":"294.70"},202.24,92.46,{"v":101,"d":"101.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2110199","702001","      其他环境保护管理事务支出",751.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},751.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2110299","702001","      其他环境监测与监察支出",{"v":27,"d":"27.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27,"d":"27.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","702001","      住房公积金",12.84,12.84,12.84,{"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"}]
["2210202","702001","      提租补贴",5.21,5.21,5.21,{"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":"工资福利支出","index":4,"n_rows":16,"n_cols":10,"rows_kept":16,"merged":[[1,0,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05表"]
["基本支出-人员经费预算表－工资福利支出"]
["填报单位：",{"$nulls":8},"单位：万元"]
["科目编码","单位\n代码","单位名称\n（科目）","工资福利支出"]
[{"$nulls":3},"小计","基本工资","津贴补贴","13个月工资","奖励性工资","社会保障缴费","其他"]
[{"$nulls":6},"　","　"]
[null,null,"合计",{"v":222.6,"d":"222.60"},29.26,74.93,2.44,71.17,20.36,24.44]
[null,null,"A、行政机关",{"v":222.6,"d":"222.60"},29.26,74.93,2.44,71.17,20.36,24.44]
[null,null,"  3、一般管理部门类3档",{"v":222.6,"d":"222.60"},29.26,74.93,2.44,71.17,20.36,24.44]
[null,null,"    随州市环保局",{"v":222.6,"d":"222.60"},29.26,74.93,2.44,71.17,20.36,24.44]
["2080301","702001","      财政对基本养老保险基金的补助",4.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.13,{"v":0,"d":"0.00"}]
["2080302","702001","      财政对失业保险基金的补助",0.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.33,{"v":0,"d":"0.00"}]
["2080304","702001","      财政对工伤保险基金的补助",0.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.21,{"v":0,"d":"0.00"}]
["2080305","702001","      财政对生育保险基金的补助",0.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.21,{"v":0,"d":"0.00"}]
["2100501","702001","      行政单位医疗",15.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15.48,{"v":0,"d":"0.00"}]
["2110101","702001","      行政运行（环境保护管理事务）",202.24,29.26,74.93,2.44,71.17,{"v":0,"d":"0.00"},24.44]

{"sheet":"对个人和家庭的补助支出","index":5,"n_rows":14,"n_cols":17,"rows_kept":14,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,4,9],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算06表"]
["基本支出-人员经费预算表－对个人和家庭的补助支出"]
["填报单位：",{"$nulls":15},"单位：万元"]
["科目编码","单位\n代码","单位名称\n（科目）","对个人和家庭的补助支出"]
[{"$nulls":3},"小计","离休费",null,null,"退休费",null,null,"退职费","抚恤金","救济费","医疗费","住房公积金","住房补贴","其他 "]
[{"$nulls":4},"小计","个人部分","公用部分","小计","个人部分","公用部分"]
[null,null,"合计",87.77,6.82,6.32,{"v":0.5,"d":"0.50"},{"v":58.9,"d":"58.90"},{"v":53.4,"d":"53.40"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},12.84,5.21,{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",87.77,6.82,6.32,{"v":0.5,"d":"0.50"},{"v":58.9,"d":"58.90"},{"v":53.4,"d":"53.40"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},12.84,5.21,{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",87.77,6.82,6.32,{"v":0.5,"d":"0.50"},{"v":58.9,"d":"58.90"},{"v":53.4,"d":"53.40"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},12.84,5.21,{"v":0,"d":"0.00"}]
[null,null,"    随州市环保局",87.77,6.82,6.32,{"v":0.5,"d":"0.50"},{"v":58.9,"d":"58.90"},{"v":53.4,"d":"53.40"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},12.84,5.21,{"v":0,"d":"0.00"}]
["2080501","702001","      归口管理的行政单位离退休",65.72,6.82,6.32,{"v":0.5,"d":"0.50"},{"v":58.9,"d":"58.90"},{"v":53.4,"d":"53.40"},{"v":5.5,"d":"5.50"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","702001","      行政单位医疗",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","702001","      住房公积金",12.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","702001","      提租补贴",5.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.21,{"v":0,"d":"0.00"}]

{"sheet":"日常公用支出预算表","index":6,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算07表"]
["基本支出-日常公用支出预算表"]
[{"$nulls":17},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","商品和服务支出"]
[{"$nulls":4},"办公费","水电费","邮电费","交通费","差旅费","一般修缮费","会议费","培训费","招待费","一般设备购置费","工会会费","业务费","福利费","其他"]
[null,null,"合计",92.46,{"v":8,"d":"8.00"},{"v":6,"d":"6.00"},{"v":2.5,"d":"2.50"},16.54,{"v":13,"d":"13.00"},{"v":8,"d":"8.00"},{"v":5,"d":"5.00"},{"v":4,"d":"4.00"},1.65,{"v":9,"d":"9.00"},{"v":2.5,"d":"2.50"},{"v":9.6,"d":"9.60"},3.12,3.55]
[null,null,"A、行政机关",92.46,{"v":8,"d":"8.00"},{"v":6,"d":"6.00"},{"v":2.5,"d":"2.50"},16.54,{"v":13,"d":"13.00"},{"v":8,"d":"8.00"},{"v":5,"d":"5.00"},{"v":4,"d":"4.00"},1.65,{"v":9,"d":"9.00"},{"v":2.5,"d":"2.50"},{"v":9.6,"d":"9.60"},3.12,3.55]
[null,null,"  3、一般管理部门类3档",92.46,{"v":8,"d":"8.00"},{"v":6,"d":"6.00"},{"v":2.5,"d":"2.50"},16.54,{"v":13,"d":"13.00"},{"v":8,"d":"8.00"},{"v":5,"d":"5.00"},{"v":4,"d":"4.00"},1.65,{"v":9,"d":"9.00"},{"v":2.5,"d":"2.50"},{"v":9.6,"d":"9.60"},3.12,3.55]
[null,null,"    随州市环保局",92.46,{"v":8,"d":"8.00"},{"v":6,"d":"6.00"},{"v":2.5,"d":"2.50"},16.54,{"v":13,"d":"13.00"},{"v":8,"d":"8.00"},{"v":5,"d":"5.00"},{"v":4,"d":"4.00"},1.65,{"v":9,"d":"9.00"},{"v":2.5,"d":"2.50"},{"v":9.6,"d":"9.60"},3.12,3.55]
["2110101","702001","      行政运行（环境保护管理事务）",92.46,{"v":8,"d":"8.00"},{"v":6,"d":"6.00"},{"v":2.5,"d":"2.50"},16.54,{"v":13,"d":"13.00"},{"v":8,"d":"8.00"},{"v":5,"d":"5.00"},{"v":4,"d":"4.00"},1.65,{"v":9,"d":"9.00"},{"v":2.5,"d":"2.50"},{"v":9.6,"d":"9.60"},3.12,3.55]

{"sheet":"财政拨款支出预算表","index":7,"n_rows":20,"n_cols":10,"rows_kept":20,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算10表"]
["财政经费拨款支出预算表"]
[{"$nulls":9},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","基本支出",null,null,"项目支出"]
[{"$nulls":4},"小计","人员支出","日常公用支出","小计","延续性项目","新增性项目"]
[null,null,"合计",285.83,285.83,257.03,{"v":28.8,"d":"28.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",285.83,285.83,257.03,{"v":28.8,"d":"28.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",285.83,285.83,257.03,{"v":28.8,"d":"28.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市环保局",285.83,285.83,257.03,{"v":28.8,"d":"28.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080301","702001","      财政对基本养老保险基金的补助",0.58,0.58,0.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080302","702001","      财政对失业保险基金的补助",0.06,0.06,0.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080304","702001","      财政对工伤保险基金的补助",{"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"}]
["2080305","702001","      财政对生育保险基金的补助",{"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"}]
["2080501","702001","      归口管理的行政单位离退休",59.72,59.72,59.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","702001","      行政单位医疗",15.48,15.48,15.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2110101","702001","      行政运行（环境保护管理事务）",192.99,192.99,164.19,{"v":28.8,"d":"28.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2110199","702001","      其他环境保护管理事务支出",{"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"}]
["2110299","702001","      其他环境监测与监察支出",{"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"}]
["2210201","702001","      住房公积金",12.84,12.84,12.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","702001","      提租补贴",4.16,4.16,4.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算表","index":8,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算11表"]
["政府性基金预算表"]
[{"$nulls":9},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","基本支出",null,null,"项目支出"]
[{"$nulls":4},"小计","人员支出","日常公用支出","小计","延续性项目","新增性项目"]

{"sheet":"三公经费预算表","index":9,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[1,0,2,13],[5,0,8,0],[5,1,8,1],[5,2,8,2],[5,3,8,3],[5,4,6,5],[5,6,6,7],[5,8,6,13],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,7,10],[7,11,7,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算22表"]
["三公经费预算表"]
[]
[]
[]
["单位编码","单位名称","三公总计","其中：财拨","公务接待费",null,"因公出国（境）费",null,"公务用车"]
[]
[{"$nulls":4},"总数","其中：财拨","总数","其中：财拨","总数",null,null,"其中：财拨"]
[{"$nulls":8},"合计","运行维护费","购置费","合计","运行维护费","购置费"]
[null,"合计",24.19,6.65,1.65,1.65,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},16.54,16.54,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[null,"A、行政机关",24.19,6.65,1.65,1.65,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},16.54,16.54,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[null,"  3、一般管理部门类3档",24.19,6.65,1.65,1.65,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},16.54,16.54,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["702001","    随州市环保局",24.19,6.65,1.65,1.65,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},16.54,16.54,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]