{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收支总表","一般公共预算支出表","一般公共预算基本支出表","三公经费","政府性基金预算支出表","部门收支总表","部门收入表","部门支出表"],"not_rendered":{"external_links":1,"defined_names":13},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,1,1,6],[4,1,4,2],[4,3,4,6]],"flags":["formulas_cached_only"]}
[null,"附件4"]
[null,"2017年财政拨款收支总表"]
[]
[null,"单位：","遂溪县民政局",{"$nulls":3},"单位：元"]
[null,"收  入",null,"支  出"]
[null,"项目","2017年预算","项目","合计","一般公共预算","政府性基金预算"]
[null,"一、预算拨款",{"v":418081062,"d":"418,081,062"},"一、一般公共服务支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   一般预算拨款",{"v":407798633,"d":"407,798,633"},"二、外交支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   基金预算拨款",{"v":10282429,"d":"10,282,429"},"三、国防支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"二、预算外资金",0,"四、公共安全支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",0,"五、教育支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",0,"六、科学技术支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",0,"七、文化体育与传媒支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   其他预算外资金",0,"八、社会保障和就业支出 ",{"v":333234336,"d":"333,234,336 "},{"v":333234336,"d":"333,234,336 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"九、社会保险基金支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十、医疗卫生支出",{"v":66908516,"d":"66,908,516 "},{"v":66908516,"d":"66,908,516 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十一、节能环保支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十二、城乡社区支出",{"v":100000,"d":"100,000 "},{"v":0,"d":"0 "},{"v":100000,"d":"100,000 "}]
[{"$nulls":3},"十三、农林水支出",{"v":6022480,"d":"6,022,480 "},{"v":6022480,"d":"6,022,480 "},{"v":0,"d":"0 "}]
[null,"三、事业收入（不含预算外资金）",0,"十四、交通运输支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"四、单位经营服务性收入",0,"十五、资源勘探电力信息等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"五、其他收入",0,"十六、商业服务业等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"六、上级补助收入",0,"十七、金融支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"七、附属单位上缴收入",0,"十八、援助其他地区支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"八、用事业基金弥补收支差额",0,"十九、国土海洋气象等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"九、上年结转、结余",0,"二十、住房保障支出",{"v":428301,"d":"428,301 "},{"v":428301,"d":"428,301 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十一、粮油物资储备支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十二、预备费",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十三、债务还本支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十四、债务付息支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十五、其他支出",{"v":11387429,"d":"11,387,429 "},{"v":1205000,"d":"1,205,000 "},{"v":10182429,"d":"10,182,429 "}]
[{"$nulls":3},"二十六、转移性支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"收入总计",{"v":418081062,"d":"418,081,062"},"支出总计",{"v":418081062,"d":"418,081,062 "},{"v":407798633,"d":"407,798,633 "},{"v":10282429,"d":"10,282,429 "}]

{"sheet":"一般公共预算支出表","index":1,"n_rows":37,"n_cols":7,"rows_kept":37,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件5"]
[null,null,"2017年一般公共预算支出表"]
[]
[null,"单位：","遂溪县民政局",{"$nulls":3},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款"]
[]
[{"$nulls":3},"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"]
[null,"合计",{"v":407798633,"d":"407,798,633 "},{"v":407798633,"d":"407,798,633 "},{"v":407798633,"d":"407,798,633 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080903】军队移交政府离退休干部管理机构",{"v":126000,"d":"126,000 "},{"v":126000,"d":"126,000 "},{"v":126000,"d":"126,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080902】军队移交政府的离退休人员安置",{"v":2617000,"d":"2,617,000 "},{"v":2617000,"d":"2,617,000 "},{"v":2617000,"d":"2,617,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2109901】其他医疗卫生与计划生育支出",{"v":244000,"d":"244,000 "},{"v":244000,"d":"244,000 "},{"v":244000,"d":"244,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080803】在乡复员、退伍军人生活补助",{"v":2701936,"d":"2,701,936 "},{"v":2701936,"d":"2,701,936 "},{"v":2701936,"d":"2,701,936 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082102】农村特困人员救助供养支出",{"v":70610000,"d":"70,610,000 "},{"v":70610000,"d":"70,610,000 "},{"v":70610000,"d":"70,610,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082101】城市特困人员救助供养支出",{"v":3000000,"d":"3,000,000 "},{"v":3000000,"d":"3,000,000 "},{"v":3000000,"d":"3,000,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080501】归口管理的行政单位离退休",{"v":1724896,"d":"1,724,896 "},{"v":1724896,"d":"1,724,896 "},{"v":1724896,"d":"1,724,896 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080201】行政运行（民政管理事务）",{"v":3734345,"d":"3,734,345 "},{"v":3734345,"d":"3,734,345 "},{"v":3734345,"d":"3,734,345 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2089901】其他社会保障和就业支出",{"v":4062840,"d":"4,062,840 "},{"v":4062840,"d":"4,062,840 "},{"v":4062840,"d":"4,062,840 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081902】农村最低生活保障金支出",{"v":82380224,"d":"82,380,224 "},{"v":82380224,"d":"82,380,224 "},{"v":82380224,"d":"82,380,224 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081901】城市最低生活保障金支出",{"v":39046322,"d":"39,046,322 "},{"v":39046322,"d":"39,046,322 "},{"v":39046322,"d":"39,046,322 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082002】流浪乞讨人员救助支出",{"v":1120000,"d":"1,120,000 "},{"v":1120000,"d":"1,120,000 "},{"v":1120000,"d":"1,120,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081502】地方自然灾害生活补助",{"v":1050000,"d":"1,050,000 "},{"v":1050000,"d":"1,050,000 "},{"v":1050000,"d":"1,050,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081107】残疾人生活和护理补贴",{"v":2950000,"d":"2,950,000 "},{"v":2950000,"d":"2,950,000 "},{"v":2950000,"d":"2,950,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080207】行政区划和地名管理",{"v":360000,"d":"360,000 "},{"v":360000,"d":"360,000 "},{"v":360000,"d":"360,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2101401】优抚对象医疗补助",{"v":3640499,"d":"3,640,499 "},{"v":3640499,"d":"3,640,499 "},{"v":3640499,"d":"3,640,499 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082502】其他农村生活救助",{"v":13030000,"d":"13,030,000 "},{"v":13030000,"d":"13,030,000 "},{"v":13030000,"d":"13,030,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080804】优抚事业单位支出",{"v":1990000,"d":"1,990,000 "},{"v":1990000,"d":"1,990,000 "},{"v":1990000,"d":"1,990,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2130599】其他扶贫支出",{"v":6022480,"d":"6,022,480 "},{"v":6022480,"d":"6,022,480 "},{"v":6022480,"d":"6,022,480 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2101301】城乡医疗救助",{"v":63024017,"d":"63,024,017 "},{"v":63024017,"d":"63,024,017 "},{"v":63024017,"d":"63,024,017 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082001】临时救助支出",{"v":11910000,"d":"11,910,000 "},{"v":11910000,"d":"11,910,000 "},{"v":11910000,"d":"11,910,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080901】退役士兵安置",{"v":9854000,"d":"9,854,000 "},{"v":9854000,"d":"9,854,000 "},{"v":9854000,"d":"9,854,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080899】其他优抚支出",{"v":41221028,"d":"41,221,028 "},{"v":41221028,"d":"41,221,028 "},{"v":41221028,"d":"41,221,028 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":428301,"d":"428,301 "},{"v":428301,"d":"428,301 "},{"v":428301,"d":"428,301 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080805】义务兵优待",{"v":7338000,"d":"7,338,000 "},{"v":7338000,"d":"7,338,000 "},{"v":7338000,"d":"7,338,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2299901】其他支出",{"v":1205000,"d":"1,205,000 "},{"v":1205000,"d":"1,205,000 "},{"v":1205000,"d":"1,205,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081001】儿童福利",{"v":19027745,"d":"19,027,745 "},{"v":19027745,"d":"19,027,745 "},{"v":19027745,"d":"19,027,745 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080802】伤残抚恤",{"v":5000000,"d":"5,000,000 "},{"v":5000000,"d":"5,000,000 "},{"v":5000000,"d":"5,000,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081004】殡葬",{"v":8380000,"d":"8,380,000 "},{"v":8380000,"d":"8,380,000 "},{"v":8380000,"d":"8,380,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"一般公共预算基本支出表","index":2,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件7"]
[null,null,"2017年一般公共预算基本支出表"]
[]
[null,"单位：","遂溪县民政局",{"$nulls":3},"    单位：元"]
[null,"经济科目名称","总计","一般公共预算拨款"]
[]
[{"$nulls":3},"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"]
[null,"合计",{"v":6107542,"d":"6,107,542 "},{"v":6107542,"d":"6,107,542 "},{"v":6107542,"d":"6,107,542 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"工资福利支出",{"v":3591295,"d":"3,591,295 "},{"v":3591295,"d":"3,591,295 "},{"v":3591295,"d":"3,591,295 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  津贴补贴",{"v":1240000,"d":"1,240,000 "},{"v":1240000,"d":"1,240,000 "},{"v":1240000,"d":"1,240,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  奖金",{"v":144351,"d":"144,351 "},{"v":144351,"d":"144,351 "},{"v":144351,"d":"144,351 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  基本工资",{"v":1507200,"d":"1,507,200 "},{"v":1507200,"d":"1,507,200 "},{"v":1507200,"d":"1,507,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  绩效工资",{"v":224544,"d":"224,544 "},{"v":224544,"d":"224,544 "},{"v":224544,"d":"224,544 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他工资福利支出",{"v":475200,"d":"475,200 "},{"v":475200,"d":"475,200 "},{"v":475200,"d":"475,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"商品和服务支出",{"v":363050,"d":"363,050 "},{"v":363050,"d":"363,050 "},{"v":363050,"d":"363,050 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  公务接待费",{"v":20000,"d":"20,000 "},{"v":20000,"d":"20,000 "},{"v":20000,"d":"20,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  公务用车运行维护费",{"v":60000,"d":"60,000 "},{"v":60000,"d":"60,000 "},{"v":60000,"d":"60,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他交通费用",{"v":125250,"d":"125,250 "},{"v":125250,"d":"125,250 "},{"v":125250,"d":"125,250 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他商品和服务支出",{"v":79200,"d":"79,200 "},{"v":79200,"d":"79,200 "},{"v":79200,"d":"79,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  邮电费",{"v":78600,"d":"78,600 "},{"v":78600,"d":"78,600 "},{"v":78600,"d":"78,600 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"对个人和家庭的补助",{"v":2153197,"d":"2,153,197 "},{"v":2153197,"d":"2,153,197 "},{"v":2153197,"d":"2,153,197 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  生活补助",{"v":69996,"d":"69,996 "},{"v":69996,"d":"69,996 "},{"v":69996,"d":"69,996 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  退休费",{"v":1654900,"d":"1,654,900 "},{"v":1654900,"d":"1,654,900 "},{"v":1654900,"d":"1,654,900 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  住房公积金",{"v":428301,"d":"428,301 "},{"v":428301,"d":"428,301 "},{"v":428301,"d":"428,301 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"三公经费","index":3,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,1,1,2],[11,1,11,2]],"flags":["formulas_cached_only"]}
[null,"附件8"]
[null,"    2017年“三公”经费部门预算统计表"]
[]
[null,"单位：遂溪县民政局","单位：元"]
[null,"项目","本年预算数"]
[null,"合计",{"v":110000,"d":"110,000.00"}]
[null,"1、因公出国(境）费用",{"v":0,"d":"0.00"}]
[null,"2、公务接待费",{"v":20000,"d":"20,000.00"}]
[null,"3、公务用车费",{"v":90000,"d":"90,000.00"}]
[null,"其中：（1）公务用车运行维护费",{"v":90000,"d":"90,000.00"}]
[null,"（2）公务用车购置",{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":4,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"附件6"]
[]
[null,"2017年政府性基金预算支出表"]
[]
[]
[null,"单位：遂溪县民政局","    单位：元"]
[null,"功能科目","基金预算拨款"]
[null,"合计",{"v":10282429,"d":"10,282,429 "}]
[null,"【2296099】用于其他社会公益事业的彩票公益金支出",{"v":8885029,"d":"8,885,029 "}]
[null,"【2120899】其他国有土地使用权出让收入安排的支出",{"v":100000,"d":"100,000 "}]
[null,"【2296013】用于城乡医疗救助的彩票公益金支出",{"v":280000,"d":"280,000 "}]
[null,"【2296002】用于社会福利的彩票公益金支出",{"v":1017400,"d":"1,017,400 "}]

{"sheet":"部门收支总表","index":5,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,1,1,6],[4,1,4,2],[4,3,4,4],[4,5,4,6]],"flags":["formulas_cached_only"]}
[null,"附件1"]
[null,"2017年部门收支总表"]
[]
[null,"单位：","遂溪县民政局",{"$nulls":3},"单位：元"]
[null,"收  入",null,"支  出",null,"支出"]
[null,"项目","2017年预算","项目（经济分类）","2017年预算","项目（功能科目）","2017年预算"]
[null,"一、预算拨款",{"v":418081062,"d":"418,081,062"},"一、基本支出",{"v":6107542,"d":"6,107,542"},"一、一般公共服务支出",0]
[null,"   一般预算拨款",{"v":407798633,"d":"407,798,633"},"    工资福利支出",{"v":3591295,"d":"3,591,295"},"二、外交支出",0]
[null,"   基金预算拨款",{"v":10282429,"d":"10,282,429"},"    对个人和家庭补助支出",{"v":2153197,"d":"2,153,197"},"三、国防支出",0]
[null,"二、预算外资金",0,"    一般商品和服务支出",{"v":363050,"d":"363,050"},"四、公共安全支出",0]
[null,"   行政事业性收费收入",0,"    其他资本性支出",0,"五、教育支出",0]
[null,"   主管部门集中收入",0,"二、项目支出",{"v":411973520,"d":"411,973,520"},"六、科学技术支出",0]
[null,"   纳入预算外管理基金收入",0,"    商品和服务支出",{"v":24711429,"d":"24,711,429"},"七、文化体育与传媒支出",0]
[null,"   其他预算外资金",0,"    对企事业单位的补贴",0,"八、社会保障和就业支出 ",{"v":333234336,"d":"333,234,336"}]
[{"$nulls":3},"    债务利息支出",0,"九、社会保险基金支出",0]
[{"$nulls":3},"    基本建设支出",{"v":0,"d":"0.0000"},"十、医疗卫生支出",{"v":66908516,"d":"66,908,516"}]
[{"$nulls":3},"    其他资本性支出",{"v":0,"d":"0.0000"},"十一、节能环保支出",0]
[{"$nulls":3},"    其他支出",{"v":0,"d":"0.0000"},"十二、城乡社区支出",{"v":100000,"d":"100,000"}]
[{"$nulls":5},"十三、农林水支出",{"v":6022480,"d":"6,022,480"}]
[null,"三、事业收入（不含预算外资金）",0,"三、事业单位经营支出",0,"十四、交通运输支出",0]
[null,"四、单位经营服务性收入",0,"四、对附属单位补助支出",0,"十五、资源勘探电力信息等支出",0]
[null,"五、其他收入",0,"五、上缴上级支出",0,"十六、商业服务业等支出",0]
[null,"六、上级补助收入",0,"六、结转下年",0,"十七、金融支出",0]
[null,"七、附属单位上缴收入",0,null,null,"十八、援助其他地区支出",{"v":0,"d":"0.0000"}]
[null,"八、用事业基金弥补收支差额",0,null,null,"十九、国土海洋气象等支出",0]
[null,"九、上年结转、结余",0,null,null,"二十、住房保障支出",{"v":428301,"d":"428,301"}]
[{"$nulls":5},"二十一、粮油物资储备支出",0]
[{"$nulls":5},"二十二、预备费",0]
[{"$nulls":5},"二十三、债务还本支出",{"v":0,"d":"0.0000"}]
[{"$nulls":5},"二十四、债务付息支出",{"v":0,"d":"0.0000"}]
[{"$nulls":5},"二十五、其他支出",{"v":11387429,"d":"11,387,429.0000"}]
[{"$nulls":5},"二十六、转移性支出",{"v":0,"d":"0.0000"}]
[]
[null,"收入合计",{"v":418081062,"d":"418,081,062"},"支出合计",{"v":418081062,"d":"418,081,062"},"支出合计",{"v":418081062,"d":"418,081,062"}]

{"sheet":"部门收入表","index":6,"n_rows":34,"n_cols":3,"rows_kept":34,"merged":[[1,1,1,2]],"flags":["formulas_cached_only"]}
[null,"附件2"]
[null,"2017年部门收入表"]
[]
[null,null,"单位：元"]
[null,"单位：遂溪县民政局"]
[null,"项目","2017年预算"]
[null,"一、预算拨款",{"v":418081062,"d":"418,081,062 "}]
[null,"   一般预算拨款",{"v":407798633,"d":"407,798,633 "}]
[null,"   基金预算拨款",{"v":10282429,"d":"10,282,429 "}]
[null,"二、预算外资金",{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",{"v":0,"d":"0 "}]
[null,"   其他预算外资金",{"v":0,"d":"0 "}]
[]
[]
[]
[]
[]
[null,"三、事业收入（不含预算外资金）",{"v":0,"d":"0 "}]
[null,"四、单位经营服务性收入",{"v":0,"d":"0 "}]
[null,"五、其他收入",{"v":0,"d":"0 "}]
[null,"六、上级补助收入",{"v":0,"d":"0 "}]
[null,"七、附属单位上缴收入",{"v":0,"d":"0 "}]
[null,"八、用事业基金弥补收支差额",{"v":0,"d":"0 "}]
[null,"九、上年结转、结余",{"v":0,"d":"0 "}]
{"$rows_empty":7}
[null,"收入总计",{"v":418081062,"d":"418,081,062 "}]

{"sheet":"部门支出表","index":7,"n_rows":41,"n_cols":13,"rows_kept":41,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,4,12],[5,10,6,10],[5,11,6,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[null,"附件3"]
[null,null,"2017年部门支出表"]
[]
[null,"单位：","遂溪县民政局",{"$nulls":9},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款",{"$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"]
[{"$nulls":10},"事业收入","事业单位经营收入","其他收入"]
[{"$nulls":3},"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"]
[null,"合计",{"v":418081062,"d":"418,081,062 "},{"v":407798633,"d":"407,798,633 "},{"v":407798633,"d":"407,798,633 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":10282429,"d":"10,282,429 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080201】行政运行（民政管理事务）",{"v":3734345,"d":"3,734,345 "},{"v":3734345,"d":"3,734,345 "},{"v":3734345,"d":"3,734,345 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080207】行政区划和地名管理",{"v":360000,"d":"360,000 "},{"v":360000,"d":"360,000 "},{"v":360000,"d":"360,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080501】归口管理的行政单位离退休",{"v":1724896,"d":"1,724,896 "},{"v":1724896,"d":"1,724,896 "},{"v":1724896,"d":"1,724,896 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080802】伤残抚恤",{"v":5000000,"d":"5,000,000 "},{"v":5000000,"d":"5,000,000 "},{"v":5000000,"d":"5,000,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080803】在乡复员、退伍军人生活补助",{"v":2701936,"d":"2,701,936 "},{"v":2701936,"d":"2,701,936 "},{"v":2701936,"d":"2,701,936 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080804】优抚事业单位支出",{"v":1990000,"d":"1,990,000 "},{"v":1990000,"d":"1,990,000 "},{"v":1990000,"d":"1,990,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080805】义务兵优待",{"v":7338000,"d":"7,338,000 "},{"v":7338000,"d":"7,338,000 "},{"v":7338000,"d":"7,338,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080899】其他优抚支出",{"v":41221028,"d":"41,221,028 "},{"v":41221028,"d":"41,221,028 "},{"v":41221028,"d":"41,221,028 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080901】退役士兵安置",{"v":9854000,"d":"9,854,000 "},{"v":9854000,"d":"9,854,000 "},{"v":9854000,"d":"9,854,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080902】军队移交政府的离退休人员安置",{"v":2617000,"d":"2,617,000 "},{"v":2617000,"d":"2,617,000 "},{"v":2617000,"d":"2,617,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080903】军队移交政府离退休干部管理机构",{"v":126000,"d":"126,000 "},{"v":126000,"d":"126,000 "},{"v":126000,"d":"126,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081001】儿童福利",{"v":19027745,"d":"19,027,745 "},{"v":19027745,"d":"19,027,745 "},{"v":19027745,"d":"19,027,745 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081004】殡葬",{"v":8380000,"d":"8,380,000 "},{"v":8380000,"d":"8,380,000 "},{"v":8380000,"d":"8,380,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081107】残疾人生活和护理补贴",{"v":2950000,"d":"2,950,000 "},{"v":2950000,"d":"2,950,000 "},{"v":2950000,"d":"2,950,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081502】地方自然灾害生活补助",{"v":1050000,"d":"1,050,000 "},{"v":1050000,"d":"1,050,000 "},{"v":1050000,"d":"1,050,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081901】城市最低生活保障金支出",{"v":39046322,"d":"39,046,322 "},{"v":39046322,"d":"39,046,322 "},{"v":39046322,"d":"39,046,322 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2081902】农村最低生活保障金支出",{"v":82380224,"d":"82,380,224 "},{"v":82380224,"d":"82,380,224 "},{"v":82380224,"d":"82,380,224 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082001】临时救助支出",{"v":11910000,"d":"11,910,000 "},{"v":11910000,"d":"11,910,000 "},{"v":11910000,"d":"11,910,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082002】流浪乞讨人员救助支出",{"v":1120000,"d":"1,120,000 "},{"v":1120000,"d":"1,120,000 "},{"v":1120000,"d":"1,120,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082101】城市特困人员救助供养支出",{"v":3000000,"d":"3,000,000 "},{"v":3000000,"d":"3,000,000 "},{"v":3000000,"d":"3,000,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082102】农村特困人员救助供养支出",{"v":70610000,"d":"70,610,000 "},{"v":70610000,"d":"70,610,000 "},{"v":70610000,"d":"70,610,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2082502】其他农村生活救助",{"v":13030000,"d":"13,030,000 "},{"v":13030000,"d":"13,030,000 "},{"v":13030000,"d":"13,030,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2089901】其他社会保障和就业支出",{"v":4062840,"d":"4,062,840 "},{"v":4062840,"d":"4,062,840 "},{"v":4062840,"d":"4,062,840 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2101301】城乡医疗救助",{"v":63024017,"d":"63,024,017 "},{"v":63024017,"d":"63,024,017 "},{"v":63024017,"d":"63,024,017 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2101401】优抚对象医疗补助",{"v":3640499,"d":"3,640,499 "},{"v":3640499,"d":"3,640,499 "},{"v":3640499,"d":"3,640,499 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2109901】其他医疗卫生与计划生育支出",{"v":244000,"d":"244,000 "},{"v":244000,"d":"244,000 "},{"v":244000,"d":"244,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2130599】其他扶贫支出",{"v":6022480,"d":"6,022,480 "},{"v":6022480,"d":"6,022,480 "},{"v":6022480,"d":"6,022,480 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":428301,"d":"428,301 "},{"v":428301,"d":"428,301 "},{"v":428301,"d":"428,301 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2299901】其他支出",{"v":1205000,"d":"1,205,000 "},{"v":1205000,"d":"1,205,000 "},{"v":1205000,"d":"1,205,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2120899】其他国有土地使用权出让收入安排的支出",{"v":100000,"d":"100,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":100000,"d":"100,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2296002】用于社会福利的彩票公益金支出",{"v":1017400,"d":"1,017,400 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1017400,"d":"1,017,400 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2296013】用于城乡医疗救助的彩票公益金支出",{"v":280000,"d":"280,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":280000,"d":"280,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2296099】用于其他社会公益事业的彩票公益金支出",{"v":8885029,"d":"8,885,029 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":8885029,"d":"8,885,029 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]