{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["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"],"not_rendered":{"external_links":2,"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入预算总表","index":0,"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",93.74,71.12,71.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.05,19.57,3.57,{"v":16,"d":"16.00"}]
[null,"A、行政机关",93.74,71.12,71.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.05,19.57,3.57,{"v":16,"d":"16.00"}]
[null,"  3、一般管理部门类3档",93.74,71.12,71.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.05,19.57,3.57,{"v":16,"d":"16.00"}]
["113002","    随州市宗教事务局",93.74,71.12,71.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.05,19.57,3.57,{"v":16,"d":"16.00"}]

{"sheet":"支出预算总表","index":1,"n_rows":18,"n_cols":11,"rows_kept":18,"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",93.74,45.74,37.46,8.28,{"v":48,"d":"48.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",93.74,45.74,37.46,8.28,{"v":48,"d":"48.00"},{"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",93.74,45.74,37.46,8.28,{"v":48,"d":"48.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市宗教事务局",93.74,45.74,37.46,8.28,{"v":48,"d":"48.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012301","113002","      行政运行（民族事务）",72.27,40.27,31.99,8.28,{"v":32,"d":"32.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012304","113002","      民族工作专项",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012399","113002","      其他民族事务支出",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012499","113002","      其他宗教事务支出",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080301","113002","      财政对基本养老保险基金的补助",0.29,0.29,0.29,{"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","113002","      财政对失业保险基金的补助",0.03,0.03,0.03,{"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","113002","      行政单位医疗",1.85,1.85,1.85,{"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","113002","      住房公积金",2.65,2.65,2.65,{"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","113002","      提租补贴",0.65,0.65,0.65,{"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":2,"n_rows":14,"n_cols":10,"rows_kept":14,"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",34.16,5.98,14.46,{"v":0.5,"d":"0.50"},9.61,2.17,1.44]
[null,null,"A、行政机关",34.16,5.98,14.46,{"v":0.5,"d":"0.50"},9.61,2.17,1.44]
[null,null,"  3、一般管理部门类3档",34.16,5.98,14.46,{"v":0.5,"d":"0.50"},9.61,2.17,1.44]
[null,null,"    随州市宗教事务局",34.16,5.98,14.46,{"v":0.5,"d":"0.50"},9.61,2.17,1.44]
["2012301","113002","      行政运行（民族事务）",31.99,5.98,14.46,{"v":0.5,"d":"0.50"},9.61,{"v":0,"d":"0.00"},1.44]
["2080301","113002","      财政对基本养老保险基金的补助",0.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.29,{"v":0,"d":"0.00"}]
["2080302","113002","      财政对失业保险基金的补助",0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.03,{"v":0,"d":"0.00"}]
["2100501","113002","      行政单位医疗",1.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.85,{"v":0,"d":"0.00"}]

{"sheet":"对个人和家庭的补助支出","index":3,"n_rows":12,"n_cols":17,"rows_kept":12,"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",{"v":3.3,"d":"3.30"},{"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"},2.65,0.65,{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",{"v":3.3,"d":"3.30"},{"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"},2.65,0.65,{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",{"v":3.3,"d":"3.30"},{"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"},2.65,0.65,{"v":0,"d":"0.00"}]
[null,null,"    随州市宗教事务局",{"v":3.3,"d":"3.30"},{"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"},2.65,0.65,{"v":0,"d":"0.00"}]
["2210201","113002","      住房公积金",2.65,{"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"},2.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","113002","      提租补贴",0.65,{"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"},0.65,{"v":0,"d":"0.00"}]

{"sheet":"日常公用支出预算表","index":4,"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",8.28,{"v":0.1,"d":"0.10"},{"v":0.5,"d":"0.50"},{"v":0.1,"d":"0.10"},5.51,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},0.37,{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",8.28,{"v":0.1,"d":"0.10"},{"v":0.5,"d":"0.50"},{"v":0.1,"d":"0.10"},5.51,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},0.37,{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"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",8.28,{"v":0.1,"d":"0.10"},{"v":0.5,"d":"0.50"},{"v":0.1,"d":"0.10"},5.51,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},0.37,{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市宗教事务局",8.28,{"v":0.1,"d":"0.10"},{"v":0.5,"d":"0.50"},{"v":0.1,"d":"0.10"},5.51,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},0.37,{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012301","113002","      行政运行（民族事务）",8.28,{"v":0.1,"d":"0.10"},{"v":0.5,"d":"0.50"},{"v":0.1,"d":"0.10"},5.51,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},0.37,{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款支出预算表","index":5,"n_rows":15,"n_cols":10,"rows_kept":15,"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",71.12,39.12,33.72,{"v":5.4,"d":"5.40"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",71.12,39.12,33.72,{"v":5.4,"d":"5.40"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",71.12,39.12,33.72,{"v":5.4,"d":"5.40"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市宗教事务局",71.12,39.12,33.72,{"v":5.4,"d":"5.40"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":0,"d":"0.00"}]
["2012301","113002","      行政运行（民族事务）",65.78,33.78,28.38,{"v":5.4,"d":"5.40"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":0,"d":"0.00"}]
["2080301","113002","      财政对基本养老保险基金的补助",0.29,0.29,0.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080302","113002","      财政对失业保险基金的补助",0.03,0.03,0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","113002","      行政单位医疗",1.85,1.85,1.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","113002","      住房公积金",2.65,2.65,2.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","113002","      提租补贴",0.52,0.52,0.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]