{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["附件1部门预算收支总表","附件2部门收入表","附件3部门支出表","附件4财政拨款收支总表","附件5一般公共预算支出表（按功能科目分类）","附件6政府性基金预算支出表","附件7一般公共预算基本支出表(部门经济分类）","附件8一般公共预算基本支出预算表（政府经济科目）","附件9三公经费","附件10部门预算基本支出预算表","附件11部门预算项目支出及其他支出预算表","附件12一般公共预算项目支出情况表（按政府预算支出经济分类）","附件13一般公共预算项目支出情况表（按部门预算支出经济分类）"],"not_rendered":{"external_links":1,"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附件1部门预算收支总表","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[1,0,1,7],[2,0,2,2],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7]],"flags":["formulas_cached_only"]}
["附件1"]
["2019 年 部 门 预 算 收 支 总 表"]
["单位名称：遂溪县界炮镇人民政府",{"$nulls":6},"单位：元"]
["收  入",null,"支  出",null,"支  出",null,"支  出"]
["项目","2019年预算","项目（部门经济分类）","2019年预算","项目（政府经济分类）","2019年预算","项目（功能科目）","2019年预算"]
["一、预算拨款",{"v":20698463.52,"d":"20,698,463.52"},"一、基本支出",{"v":20698463.52,"d":"20,698,463.52"},"一、机关工资福利支出",{"v":7871075,"d":"7,871,075.00"},"一、一般公共服务支出",{"v":15096746,"d":"15,096,746.00"}]
["   一般公共预算拨款",{"v":20698463.52,"d":"20,698,463.52"},"    工资福利支出",{"v":7871075,"d":"7,871,075.00"},"二、机关商品和服务支出",{"v":3655131,"d":"3,655,131.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["   政府性基金预算拨款",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",{"v":9172257.52,"d":"9,172,257.52"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
["二、预算外资金",null,"    商品和服务支出",{"v":3655131,"d":"3,655,131.00"},"四、机关资本性支出（二）",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
["    行政事业性收费收入",null,"    资本性支出（基本建设）",{"v":0,"d":"0.00"},"五、对事业单位经常性补助",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
["    主管部门集中收入",null,"    资本性支出",{"v":0,"d":"0.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
["    纳入预算外管理基金收入",null,"二、项目支出",{"v":0,"d":"0.00"},"七、对企业补助",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
["    其他预算资金",null,"    工资福利支出",{"v":0,"d":"0.00"},"八、对企业资本性支出",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":4006617.52,"d":"4,006,617.52"}]
["三、事业收入（不含预算外资金）",null,"    商品和服务支出",{"v":0,"d":"0.00"},"九、对个人和家庭的补助",{"v":9172257.52,"d":"9,172,257.52"},"九、卫生健康支出",{"v":898176,"d":"898,176.00"}]
["四、单位经营服务性收入",null,"    对个人和家庭补助支出",{"v":0,"d":"0.00"},"十、对社会保障基金补助",{"v":0,"d":"0.00"},"十、节能环保支出",{"v":0,"d":"0.00"}]
["五、其他收入",null,"    债务利息及费用支出",{"v":0,"d":"0.00"},"十一、债务利息及费用支出",{"v":0,"d":"0.00"},"十一、城乡社区支出",{"v":0,"d":"0.00"}]
["六、上级补助收入",null,"    资本性支出（基本建设）",{"v":0,"d":"0.00"},"十二、债务还本支出",{"v":0,"d":"0.00"},"十二、农林水支出",{"v":0,"d":"0.00"}]
["七、附属单位上缴收入",null,"    资本性支出",{"v":0,"d":"0.00"},"十三、转移性支出",{"v":0,"d":"0.00"},"十三、交通运输支出",{"v":0,"d":"0.00"}]
["八、用事业基金弥补收支差额",null,"    对企业补助（基本建设）",{"v":0,"d":"0.00"},"十四、预备费及预留",{"v":0,"d":"0.00"},"十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
["九、上年结转、结余",null,"    对企业补助",{"v":0,"d":"0.00"},"十五、其他支出",{"v":0,"d":"0.00"},"十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"    对社会保障基金补助",{"v":0,"d":"0.00"},null,null,"十六、金融支出",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"},null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"三、事业单位经营支出",{"$nulls":3},"十八、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"四、对附属单位补助支出",{"$nulls":3},"十九、住房保障支出",{"v":696924,"d":"696,924.00"}]
[null,null,"五、上缴上级支出",{"$nulls":3},"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"六、结转下年",{"$nulls":3},"二十一、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十二、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十三、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十四、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十五、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十六、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十七、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
[]
["收入合计",{"v":20698463.52,"d":"20,698,463.52"},"支出合计",{"v":20698463.52,"d":"20,698,463.52"},"支出合计",{"v":20698463.52,"d":"20,698,463.52"},"支出合计",{"v":20698463.52,"d":"20,698,463.52"}]

{"sheet":"附件2部门收入表","index":1,"n_rows":29,"n_cols":2,"rows_kept":29,"merged":[[1,0,1,1],[4,0,4,1]],"flags":["formulas_cached_only"]}
["附件2"]
["2019年部门收入表"]
[]
[null,"单位：元"]
["单位名称：遂溪县界炮镇人民政府"]
["项目","2019年预算"]
["一、预算拨款",{"v":20698463.52,"d":"20,698,463.52"}]
["   一般公共预算拨款",{"v":20698463.52,"d":"20,698,463.52"}]
["   政府性基金预算拨款",{"v":0,"d":"0.00"}]
["二、预算外资金"]
["    行政事业性收费收入"]
["    主管部门集中收入"]
["    纳入预算外管理基金收入"]
["    其他预算资金"]
["三、事业收入（不含预算外资金）"]
["四、单位经营服务性收入"]
["五、其他收入"]
["六、上级补助收入"]
["七、附属单位上缴收入"]
["八、用事业基金弥补收支差额"]
["九、上年结转、结余"]
{"$rows_empty":7}
["收入总计",{"v":20698463.52,"d":"20,698,463.52"}]

{"sheet":"附件3部门支出表","index":2,"n_rows":28,"n_cols":12,"rows_kept":28,"merged":[[1,0,1,11],[3,0,3,1],[4,0,6,0],[4,1,6,1],[4,2,5,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,4,11],[5,9,6,9],[5,10,6,10],[5,11,6,11]],"flags":["formulas_cached_only"]}
["附件3"]
["2019年部门支出表"]
[]
["单位名称：遂溪县界炮镇人民政府",{"$nulls":10},"    单位：元"]
["功能科目名称","总计","一般公共预算拨款",{"$nulls":3},"基金预算拨款","国有资本经营预算拨款","财政专户拨款","其他资金"]
[{"$nulls":9},"事业收入","事业单位经营收入","其他收入"]
[null,null,"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
["合计",{"v":20698463.52,"d":"20,698,463.5200"},{"v":20698463.52,"d":"20,698,463.5200"},{"v":20698463.52,"d":"20,698,463.52"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["【201】一般公共服务支出",{"v":15096746,"d":"15,096,746.0000"},{"v":15096746,"d":"15,096,746.0000"},{"v":15096746,"d":"15,096,746.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["  【20101】人大事务",{"v":120000,"d":"120,000.0000"},{"v":120000,"d":"120,000.0000"},{"v":120000,"d":"120,000.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["    【2010199】其他人大事务支出",{"v":120000,"d":"120,000.0000"},{"v":120000,"d":"120,000.0000"},{"v":120000,"d":"120,000.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["  【20103】政府办公厅（室）及相关机构事务",{"v":7556205,"d":"7,556,205.0000"},{"v":7556205,"d":"7,556,205.0000"},{"v":7556205,"d":"7,556,205.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["    【2010301】行政运行（政府办公厅（室）及相关机构事务）",{"v":7241725,"d":"7,241,725.0000"},{"v":7241725,"d":"7,241,725.0000"},{"v":7241725,"d":"7,241,725.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["    【2010399】其他政府办公厅（室）及相关机构事务支出",{"v":314480,"d":"314,480.0000"},{"v":314480,"d":"314,480.0000"},{"v":314480,"d":"314,480.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["  【20110】人力资源事务",{"v":90000,"d":"90,000.0000"},{"v":90000,"d":"90,000.0000"},{"v":90000,"d":"90,000.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["    【2011099】其他人力资源事务支出",{"v":90000,"d":"90,000.0000"},{"v":90000,"d":"90,000.0000"},{"v":90000,"d":"90,000.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["  【20199】其他一般公共服务支出",{"v":7330541,"d":"7,330,541.0000"},{"v":7330541,"d":"7,330,541.0000"},{"v":7330541,"d":"7,330,541.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["    【2019999】其他一般公共服务支出",{"v":7330541,"d":"7,330,541.0000"},{"v":7330541,"d":"7,330,541.0000"},{"v":7330541,"d":"7,330,541.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["【208】社会保障和就业支出",{"v":4006617.52,"d":"4,006,617.5200"},{"v":4006617.52,"d":"4,006,617.5200"},{"v":4006617.52,"d":"4,006,617.52"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["  【20805】行政事业单位离退休",{"v":4006617.52,"d":"4,006,617.5200"},{"v":4006617.52,"d":"4,006,617.5200"},{"v":4006617.52,"d":"4,006,617.52"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["    【2080501】归口管理的行政单位离退休",{"v":3743781.04,"d":"3,743,781.0400"},{"v":3743781.04,"d":"3,743,781.0400"},{"v":3743781.04,"d":"3,743,781.04"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["    【2080502】事业单位离退休",{"v":262836.48,"d":"262,836.4800"},{"v":262836.48,"d":"262,836.4800"},{"v":262836.48,"d":"262,836.48"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["【210】卫生健康支出",{"v":898176,"d":"898,176.0000"},{"v":898176,"d":"898,176.0000"},{"v":898176,"d":"898,176.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["  【21007】计划生育事务",{"v":898176,"d":"898,176.0000"},{"v":898176,"d":"898,176.0000"},{"v":898176,"d":"898,176.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["    【2100716】计划生育机构",{"v":898176,"d":"898,176.0000"},{"v":898176,"d":"898,176.0000"},{"v":898176,"d":"898,176.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["【221】住房保障支出",{"v":696924,"d":"696,924.0000"},{"v":696924,"d":"696,924.0000"},{"v":696924,"d":"696,924.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["  【22102】住房改革支出",{"v":696924,"d":"696,924.0000"},{"v":696924,"d":"696,924.0000"},{"v":696924,"d":"696,924.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]
["    【2210201】住房公积金",{"v":696924,"d":"696,924.0000"},{"v":696924,"d":"696,924.0000"},{"v":696924,"d":"696,924.00"},0,0,{"v":0,"d":"0.00"},0,0,0,0,0]

{"sheet":"附件4财政拨款收支总表","index":3,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[1,0,1,5],[4,0,4,1],[4,2,4,5]],"flags":["formulas_cached_only"]}
["附件4"]
["2019年财政拨款收支总表"]
[]
["单位名称：遂溪县界炮镇人民政府",{"$nulls":4},"单位：元"]
["收  入",null,"支  出"]
["项目","2019年预算","项目","合计","一般公共预算","政府性基金预算"]
["一、预算拨款",{"v":20698463.52,"d":"20,698,464"},"一、一般公共服务支出",{"v":15096746,"d":"15,096,746.00"},{"v":15096746,"d":"15,096,746.00"},{"v":0,"d":"0.00"}]
["   一般公共预算拨款",{"v":20698463.52,"d":"20,698,463.52"},"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   政府性基金预算拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、预算外资金",null,"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    行政事业性收费收入",null,"五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    主管部门集中收入",null,"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    纳入预算外管理基金收入",null,"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    其他预算资金",null,"八、社会保障和就业支出",{"v":4006617.52,"d":"4,006,617.52"},{"v":4006617.52,"d":"4,006,617.52"},{"v":0,"d":"0.00"}]
["三、事业收入（不含预算外资金）",null,"九、卫生健康支出",{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":0,"d":"0.00"}]
["四、单位经营服务性收入",null,"十、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、其他收入",null,"十一、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",null,"十二、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、附属单位上缴收入",null,"十三、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["八、用事业基金弥补收支差额",null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["九、上年结转、结余",null,"十五、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十一、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["收入总计",{"v":20698463.52,"d":"20,698,463.52"},"支出总计",{"v":20698463.52,"d":"20,698,463.52"},{"v":20698463.52,"d":"20,698,463.52"},{"v":0,"d":"0.00"}]

{"sheet":"附件5一般公共预算支出表（按功能科目分类）","index":4,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[4,0,6,0],[4,1,6,1],[4,2,5,5]],"flags":["formulas_cached_only"]}
["附件5"]
[null,"2019年一般公共预算支出表"]
[]
["单位名称：遂溪县界炮镇人民政府",{"$nulls":4},"    单位：元"]
["功能科目名称","总计","一般公共预算拨款"]
[]
[null,null,"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
["合计",{"v":20698463.52,"d":"20,698,463.52"},{"v":20698463.52,"d":"20,698,463.52"},{"v":20698463.52,"d":"20,698,463.52"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["【201】一般公共服务支出",{"v":15096746,"d":"15,096,746.00"},{"v":15096746,"d":"15,096,746.00"},{"v":15096746,"d":"15,096,746.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【20101】人大事务",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    【2010199】其他人大事务支出",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【20103】政府办公厅（室）及相关机构事务",{"v":7556205,"d":"7,556,205.00"},{"v":7556205,"d":"7,556,205.00"},{"v":7556205,"d":"7,556,205.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    【2010301】行政运行（政府办公厅（室）及相关机构事务）",{"v":7241725,"d":"7,241,725.00"},{"v":7241725,"d":"7,241,725.00"},{"v":7241725,"d":"7,241,725.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    【2010399】其他政府办公厅（室）及相关机构事务支出",{"v":314480,"d":"314,480.00"},{"v":314480,"d":"314,480.00"},{"v":314480,"d":"314,480.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【20110】人力资源事务",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    【2011099】其他人力资源事务支出",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【20199】其他一般公共服务支出",{"v":7330541,"d":"7,330,541.00"},{"v":7330541,"d":"7,330,541.00"},{"v":7330541,"d":"7,330,541.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    【2019999】其他一般公共服务支出",{"v":7330541,"d":"7,330,541.00"},{"v":7330541,"d":"7,330,541.00"},{"v":7330541,"d":"7,330,541.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["【208】社会保障和就业支出",{"v":4006617.52,"d":"4,006,617.52"},{"v":4006617.52,"d":"4,006,617.52"},{"v":4006617.52,"d":"4,006,617.52"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【20805】行政事业单位离退休",{"v":4006617.52,"d":"4,006,617.52"},{"v":4006617.52,"d":"4,006,617.52"},{"v":4006617.52,"d":"4,006,617.52"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    【2080501】归口管理的行政单位离退休",{"v":3743781.04,"d":"3,743,781.04"},{"v":3743781.04,"d":"3,743,781.04"},{"v":3743781.04,"d":"3,743,781.04"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    【2080502】事业单位离退休",{"v":262836.48,"d":"262,836.48"},{"v":262836.48,"d":"262,836.48"},{"v":262836.48,"d":"262,836.48"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["【210】卫生健康支出",{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【21007】计划生育事务",{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    【2100716】计划生育机构",{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["【221】住房保障支出",{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【22102】住房改革支出",{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    【2210201】住房公积金",{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"附件6政府性基金预算支出表","index":5,"n_rows":7,"n_cols":2,"rows_kept":7,"merged":[[2,0,2,1]],"flags":["formulas_cached_only"]}
["附件6"]
[]
["2019年政府性基金预算支出表"]
[]
[]
["单位名称：遂溪县界炮镇人民政府","    单位：元"]
["功能科目","基金预算拨款"]

{"sheet":"附件7一般公共预算基本支出表(部门经济分类）","index":6,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[1,0,1,5],[4,0,6,0],[4,1,6,1],[4,2,5,5]],"flags":["formulas_cached_only"]}
["附件7"]
["2019年一般公共预算基本支出表（部门经济分类）"]
[]
["单位名称：遂溪县界炮镇人民政府",{"$nulls":4},"    单位：元"]
["经济科目名称","总计","一般公共预算拨款"]
[]
[null,null,"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
["合计",{"v":20698463.52,"d":"20,698,463.52"},{"v":20698463.52,"d":"20,698,463.52"},{"v":20698463.52,"d":"20,698,463.52"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["【301】工资福利支出",{"v":7871075,"d":"7,871,075.00"},{"v":7871075,"d":"7,871,075.00"},{"v":7871075,"d":"7,871,075.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30101】基本工资",{"v":2968212,"d":"2,968,212.00"},{"v":2968212,"d":"2,968,212.00"},{"v":2968212,"d":"2,968,212.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30102】津贴补贴",{"v":3437128,"d":"3,437,128.00"},{"v":3437128,"d":"3,437,128.00"},{"v":3437128,"d":"3,437,128.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30103】奖金",{"v":247351,"d":"247,351.00"},{"v":247351,"d":"247,351.00"},{"v":247351,"d":"247,351.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30107】绩效工资",{"v":383460,"d":"383,460.00"},{"v":383460,"d":"383,460.00"},{"v":383460,"d":"383,460.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30113】住房公积金",{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30199】其他工资福利支出",{"v":138000,"d":"138,000.00"},{"v":138000,"d":"138,000.00"},{"v":138000,"d":"138,000.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["【302】商品和服务支出",{"v":3655131,"d":"3,655,131.00"},{"v":3655131,"d":"3,655,131.00"},{"v":3655131,"d":"3,655,131.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30217】公务接待费",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30231】公务用车运行维护费",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30239】其他交通费用",{"v":241200,"d":"241,200.00"},{"v":241200,"d":"241,200.00"},{"v":241200,"d":"241,200.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30299】其他商品和服务支出",{"v":3253931,"d":"3,253,931.00"},{"v":3253931,"d":"3,253,931.00"},{"v":3253931,"d":"3,253,931.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["【303】对个人和家庭的补助",{"v":9172257.52,"d":"9,172,257.52"},{"v":9172257.52,"d":"9,172,257.52"},{"v":9172257.52,"d":"9,172,257.52"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30302】退休费",{"v":3248681.52,"d":"3,248,681.52"},{"v":3248681.52,"d":"3,248,681.52"},{"v":3248681.52,"d":"3,248,681.52"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30305】生活补助",{"v":5026780,"d":"5,026,780.00"},{"v":5026780,"d":"5,026,780.00"},{"v":5026780,"d":"5,026,780.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  【30399】其他对个人和家庭的补助",{"v":896796,"d":"896,796.00"},{"v":896796,"d":"896,796.00"},{"v":896796,"d":"896,796.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"附件8一般公共预算基本支出预算表（政府经济科目）","index":7,"n_rows":25,"n_cols":3,"rows_kept":25,"merged":[[4,0,4,2]],"flags":["formulas_cached_only"]}
["附件8"]
[]
[]
[]
["2019年一般公共预算基本支出预算表（政府经济科目）"]
[]
["单位名称：遂溪县界炮镇人民政府",null,"单位：元"]
["科目编码（政府预算经济）","科目名称（政府预算经济）","一般公共预算拨款"]
[null,"合计",{"v":20698463.52,"d":"20,698,463.52"}]
["501","机关工资福利支出",{"v":7871075,"d":"7,871,075.00"}]
["  50103","  住房公积金",{"v":696924,"d":"696,924.00"}]
["  50199","  其他工资福利支出",{"v":138000,"d":"138,000.00"}]
["  50101","  工资奖金津贴补贴",{"v":247351,"d":"247,351.00"}]
["  50101","  工资奖金津贴补贴",{"v":3437128,"d":"3,437,128.00"}]
["  50101","  工资奖金津贴补贴",{"v":2968212,"d":"2,968,212.00"}]
["  50199","  其他工资福利支出",{"v":383460,"d":"383,460.00"}]
["502","机关商品和服务支出",{"v":3655131,"d":"3,655,131.00"}]
["  50201","  办公经费",{"v":241200,"d":"241,200.00"}]
["  50206","  公务接待费",{"v":40000,"d":"40,000.00"}]
["  50208","  公务用车运行维护费",{"v":120000,"d":"120,000.00"}]
["  50299","  其他商品和服务支出",{"v":3253931,"d":"3,253,931.00"}]
["509","对个人和家庭的补助",{"v":9172257.52,"d":"9,172,257.52"}]
["  50901","  社会福利和救助",{"v":5026780,"d":"5,026,780.00"}]
["  50905","  离退休费",{"v":3248681.52,"d":"3,248,681.52"}]
["  50999","  其他对个人和家庭的补助",{"v":896796,"d":"896,796.00"}]

{"sheet":"附件9三公经费","index":8,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[1,0,1,1],[11,0,11,1]],"flags":["formulas_cached_only"]}
["附件9"]
["2019年“三公”经费部门预算统计表"]
[]
["单位名称：遂溪县界炮镇人民政府","单位：元"]
["项目","本年预算数"]
["合计",{"v":160000,"d":"160,000.00"}]
["1、因公出国(境）费用",{"v":0,"d":"0.00"}]
["2、公务接待费",{"v":40000,"d":"40,000.00"}]
["3、公务用车费",{"v":120000,"d":"120,000.00"}]
["其中：（1）公务用车运行维护费",{"v":120000,"d":"120,000.00"}]
["（2）公务用车购置",{"v":0,"d":"0.00"}]

{"sheet":"附件10部门预算基本支出预算表","index":9,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[2,0,2,7],[5,0,6,0],[5,1,6,1],[5,2,5,5],[5,6,6,6],[5,7,6,7]],"flags":["formulas_cached_only"]}
["附件10"]
[]
["2019年部门预算基本支出预算表"]
[]
["单位名称：遂溪县界炮镇人民政府",{"$nulls":6},"金额：元"]
["支出项目类别（功能科目）","总计","财政拨款",{"$nulls":3},"财政专户拨款","其他资金"]
[null,null,"合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["合计",{"v":20698463.52,"d":"20,698,463.52"},{"v":20698463.52,"d":"20,698,463.52"},{"v":20698463.52,"d":"20,698,463.52"},{"v":0,"d":"0.00"},0,0,0]
["【201】一般公共服务支出",{"v":15096746,"d":"15,096,746.00"},{"v":15096746,"d":"15,096,746.00"},{"v":15096746,"d":"15,096,746.00"},{"v":0,"d":"0.00"},0,0,0]
["  【20101】人大事务",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},0,0,0]
["    【2010199】其他人大事务支出",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},0,0,0]
["  【20103】政府办公厅（室）及相关机构事务",{"v":7556205,"d":"7,556,205.00"},{"v":7556205,"d":"7,556,205.00"},{"v":7556205,"d":"7,556,205.00"},{"v":0,"d":"0.00"},0,0,0]
["    【2010301】行政运行（政府办公厅（室）及相关机构事务）",{"v":7241725,"d":"7,241,725.00"},{"v":7241725,"d":"7,241,725.00"},{"v":7241725,"d":"7,241,725.00"},{"v":0,"d":"0.00"},0,0,0]
["    【2010399】其他政府办公厅（室）及相关机构事务支出",{"v":314480,"d":"314,480.00"},{"v":314480,"d":"314,480.00"},{"v":314480,"d":"314,480.00"},{"v":0,"d":"0.00"},0,0,0]
["  【20110】人力资源事务",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},0,0,0]
["    【2011099】其他人力资源事务支出",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},0,0,0]
["  【20199】其他一般公共服务支出",{"v":7330541,"d":"7,330,541.00"},{"v":7330541,"d":"7,330,541.00"},{"v":7330541,"d":"7,330,541.00"},{"v":0,"d":"0.00"},0,0,0]
["    【2019999】其他一般公共服务支出",{"v":7330541,"d":"7,330,541.00"},{"v":7330541,"d":"7,330,541.00"},{"v":7330541,"d":"7,330,541.00"},{"v":0,"d":"0.00"},0,0,0]
["【208】社会保障和就业支出",{"v":4006617.52,"d":"4,006,617.52"},{"v":4006617.52,"d":"4,006,617.52"},{"v":4006617.52,"d":"4,006,617.52"},{"v":0,"d":"0.00"},0,0,0]
["  【20805】行政事业单位离退休",{"v":4006617.52,"d":"4,006,617.52"},{"v":4006617.52,"d":"4,006,617.52"},{"v":4006617.52,"d":"4,006,617.52"},{"v":0,"d":"0.00"},0,0,0]
["    【2080501】归口管理的行政单位离退休",{"v":3743781.04,"d":"3,743,781.04"},{"v":3743781.04,"d":"3,743,781.04"},{"v":3743781.04,"d":"3,743,781.04"},{"v":0,"d":"0.00"},0,0,0]
["    【2080502】事业单位离退休",{"v":262836.48,"d":"262,836.48"},{"v":262836.48,"d":"262,836.48"},{"v":262836.48,"d":"262,836.48"},{"v":0,"d":"0.00"},0,0,0]
["【210】卫生健康支出",{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":0,"d":"0.00"},0,0,0]
["  【21007】计划生育事务",{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":0,"d":"0.00"},0,0,0]
["    【2100716】计划生育机构",{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":898176,"d":"898,176.00"},{"v":0,"d":"0.00"},0,0,0]
["【221】住房保障支出",{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":0,"d":"0.00"},0,0,0]
["  【22102】住房改革支出",{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":0,"d":"0.00"},0,0,0]
["    【2210201】住房公积金",{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":696924,"d":"696,924.00"},{"v":0,"d":"0.00"},0,0,0]

{"sheet":"附件11部门预算项目支出及其他支出预算表","index":10,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[2,0,2,8],[5,0,6,0],[5,1,6,1],[5,2,5,5],[5,6,6,6],[5,7,6,7],[5,8,6,8]],"flags":["formulas_cached_only"]}
["附件11"]
[]
["2019年部门预算项目支出及其他支出预算表"]
[]
["单位名称：遂溪县界炮镇人民政府",{"$nulls":7},"金额：元"]
["支出项目类别（功能科目）","总计","财政拨款",{"$nulls":3},"财政专户拨款","其他资金","绩效目标"]
[null,null,"合计","一般公共预算","政府性基金预算","国有资本经营预算"]
[{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附件12一般公共预算项目支出情况表（按政府预算支出经济分类）","index":11,"n_rows":8,"n_cols":6,"rows_kept":8,"merged":[[2,0,2,5],[5,0,6,0],[5,1,6,1],[5,2,5,5]],"flags":["formulas_cached_only"]}
["附件12"]
[]
["2019年一般公共预算项目支出情况表（按政府支出经济分类）"]
[]
["单位名称：遂溪县界炮镇人民政府",{"$nulls":4},"金额：元"]
["经济科目名称","总计","一般公共预算拨款"]
[null,null,"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附件13一般公共预算项目支出情况表（按部门预算支出经济分类）","index":12,"n_rows":8,"n_cols":6,"rows_kept":8,"merged":[[2,0,2,5],[5,0,6,0],[5,1,6,1],[5,2,5,5]],"flags":["formulas_cached_only"]}
["附件13"]
[]
["2019年一般公共预算项目支出情况表（按部门支出经济分类）"]
[]
["单位名称：遂溪县界炮镇人民政府",{"$nulls":4},"金额：元"]
["经济科目名称","总计","一般公共预算拨款"]
[null,null,"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]