{"text_format":"3","workbook":"xls","n_sheets":9,"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","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表（政府经济科目）","附件9-三公经费"],"not_rendered":{"external_links":2,"defined_names":13},"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],[2,1,2,2],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7]],"flags":["formulas_cached_only"]}
["附件1"]
["2018 年 部 门 预 算 收 支 总 表"]
[null,"遂溪县经济信息化和科技局",{"$nulls":5},"单位：元"]
["收  入",null,"支  出",null,"支  出",null,"支  出"]
["项目","2018年预算","项目（部门经济分类）","2018年预算","项目（政府经济分类）","2018年预算","项目（功能科目）","2018年预算"]
["一、预算拨款",{"v":18626611,"d":"18,626,611.00"},"一、基本支出",{"v":6560311,"d":"6,560,311.00"},"一、机关工资福利支出",{"v":2019726,"d":"2,019,726.00"},"一、一般公共服务支出",{"v":6210898,"d":"6,210,898.00"}]
["   一般公共预算拨款",{"v":18386611,"d":"18,386,611.00"},"    工资福利支出",{"v":2019726,"d":"2,019,726.00"},"二、机关商品和服务支出",{"v":893400,"d":"893,400.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["   政府性基金预算拨款",{"v":240000,"d":"240,000.00"},"    对个人和家庭补助支出",{"v":4117185,"d":"4,117,185.00"},"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",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":423400,"d":"423,400.00"},"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",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"},"五、对事业单位经常性补助",{"v":0,"d":"0.00"},"五、教育",{"v":0,"d":"0.00"}]
["    主管部门集中收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":12066300,"d":"12,066,300.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":3610000,"d":"3,610,000.00"}]
["    纳入预算外管理基金收入",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":470000,"d":"470,000.00"},"七、对企业补助",{"v":8356300,"d":"8,356,300.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["    其他预算资金",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",{"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":3976173,"d":"3,976,173.00"}]
[null,null,"    对企事业单位的补贴",{"v":8356300,"d":"8,356,300.00"},"九、对个人和家庭的补助",{"v":4117185,"d":"4,117,185.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"    债务利息支出",{"v":0,"d":"0.00"},"十、对社会保障基金支出",{"v":0,"d":"0.00"},"十、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"    基本建设支出",{"v":0,"d":"0.00"},"十一、债务利息及费用支出",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    其他资本性支出",{"v":0,"d":"0.00"},"十二、债务还本支出",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":240000,"d":"240,000.00"}]
[null,null,"    其他支出",{"v":3240000,"d":"3,240,000.00"},"十三、转移性支出",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"}]
["三、事业收入（不含预    算外资金）",{"v":0,"d":"0 "},"三、事业单位经营支出",{"v":0,"d":"0.00"},"十四、预备费及预留",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"}]
["四、单位经营服务性收入",{"v":0,"d":"0 "},"四、对附属单位补助支出",{"v":0,"d":"0.00"},"十五、其他支出",{"v":3240000,"d":"3,240,000.00"},"十五、资源勘探电力信息等支出",{"v":3235200,"d":"3,235,200.00"}]
["五、其他收入",{"v":0,"d":"0 "},"五、上缴上级支出",{"v":0,"d":"0.00"},null,null,"十六、商业服务业等支出",{"v":1141100,"d":"1,141,100.00"}]
["六、上级补助收入",{"v":0,"d":"0 "},"六、结转下年",{"v":0,"d":"0.00"},null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
["七、附属单位上缴收入",{"v":0,"d":"0 "},{"$nulls":4},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
["八、用事业基金弥补收支差额",{"v":0,"d":"0 "},{"$nulls":4},"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
["九、上年结转、结余",{"v":0,"d":"0 "},{"$nulls":4},"二十、住房保障支出",{"v":213240,"d":"213,240.00"}]
[{"$nulls":6},"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十二、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十三、国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十四、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十五、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["收入合计",{"v":18626611,"d":"18,626,611.00"},"支出合计",{"v":18626611,"d":"18,626,611.00"},null,{"v":18626611,"d":"18,626,611.00"},"支出合计",{"v":18626611,"d":"18,626,611.00"}]

{"sheet":"附件2-部门收入表","index":1,"n_rows":34,"n_cols":3,"rows_kept":34,"merged":[[1,1,1,2]],"flags":["formulas_cached_only"]}
[null,"附件2"]
[null,"2018年部门收入表"]
[]
[null,null,"单位：元"]
[null,"单位：遂溪县经济信息化和科技局"]
[null,"项目","2018年预算"]
[null,"一、预算拨款",{"v":18626611,"d":"18,626,611 "}]
[null,"   一般预算拨款",{"v":18386611,"d":"18,386,611 "}]
[null,"   基金预算拨款",{"v":240000,"d":"240,000 "}]
[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":18626611,"d":"18,626,611 "}]

{"sheet":"附件3-部门支出表","index":2,"n_rows":20,"n_cols":13,"rows_kept":20,"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,"2018年部门支出表"]
[]
[null,"单位：","遂溪县经济信息化和科技局",{"$nulls":9},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款",{"$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":18626611,"d":"18,626,611 "},{"v":18386611,"d":"18,386,611 "},{"v":18386611,"d":"18,386,611 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":240000,"d":"240,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2010301】行政运行（政府办公厅（室）及相关机构事务）",{"v":2540898,"d":"2,540,898 "},{"v":2540898,"d":"2,540,898 "},{"v":2540898,"d":"2,540,898 "},{"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,"【2010399】其他政府办公厅（室）及相关机构事务支出",{"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,"【2011399】其他商贸事务支出",{"v":670000,"d":"670,000 "},{"v":670000,"d":"670,000 "},{"v":670000,"d":"670,000 "},{"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,"【2060403】产业技术研究与开发",{"v":500000,"d":"500,000 "},{"v":500000,"d":"500,000 "},{"v":500000,"d":"500,000 "},{"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,"【2060502】技术创新服务体系",{"v":300000,"d":"300,000 "},{"v":300000,"d":"300,000 "},{"v":300000,"d":"300,000 "},{"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,"【2069999】其他科学技术支出",{"v":2810000,"d":"2,810,000 "},{"v":2810000,"d":"2,810,000 "},{"v":2810000,"d":"2,810,000 "},{"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":3976173,"d":"3,976,173 "},{"v":3976173,"d":"3,976,173 "},{"v":3976173,"d":"3,976,173 "},{"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,"【2150599】其他工业和信息产业监管支出",{"v":3135200,"d":"3,135,200 "},{"v":3135200,"d":"3,135,200 "},{"v":3135200,"d":"3,135,200 "},{"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,"【2150805】中小企业发展专项",{"v":100000,"d":"100,000 "},{"v":100000,"d":"100,000 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2160699】其他涉外发展服务支出",{"v":1141100,"d":"1,141,100 "},{"v":1141100,"d":"1,141,100 "},{"v":1141100,"d":"1,141,100 "},{"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":213240,"d":"213,240 "},{"v":213240,"d":"213,240 "},{"v":213240,"d":"213,240 "},{"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":240000,"d":"240,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":240000,"d":"240,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"附件4-财政拨款收支总表","index":3,"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,"2018年财政拨款收支总表"]
[]
[null,"单位：","遂溪县经济信息化和科技局",{"$nulls":3},"单位：元"]
[null,"收  入",null,"支  出"]
[null,"项目","2018年预算","项目","合计","一般公共预算","政府性基金预算"]
[null,"一、预算拨款",{"v":18626611,"d":"18,626,611"},"一、一般公共服务支出",{"v":6210898,"d":"6,210,898 "},{"v":6210898,"d":"6,210,898 "},{"v":0,"d":"0 "}]
[null,"   一般预算拨款",{"v":18386611,"d":"18,386,611"},"二、外交支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   基金预算拨款",{"v":240000,"d":"240,000"},"三、国防支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"二、预算外资金",0,"四、公共安全支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",0,"五、教育支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",0,"六、科学技术支出",{"v":3610000,"d":"3,610,000 "},{"v":3610000,"d":"3,610,000 "},{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",0,"七、文化体育与传媒支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   其他预算外资金",0,"八、社会保障和就业支出 ",{"v":3976173,"d":"3,976,173 "},{"v":3976173,"d":"3,976,173 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"九、社会保险基金支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十、医疗卫生支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十一、节能环保支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十二、城乡社区支出",{"v":240000,"d":"240,000 "},{"v":0,"d":"0 "},{"v":240000,"d":"240,000 "}]
[{"$nulls":3},"十三、农林水支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"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":3235200,"d":"3,235,200 "},{"v":3235200,"d":"3,235,200 "},{"v":0,"d":"0 "}]
[null,"五、其他收入",0,"十六、商业服务业等支出",{"v":1141100,"d":"1,141,100 "},{"v":1141100,"d":"1,141,100 "},{"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":213240,"d":"213,240 "},{"v":213240,"d":"213,240 "},{"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 "}]
[{"$nulls":3},"二十五、其他支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$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":18626611,"d":"18,626,611"},"支出总计",{"v":18626611,"d":"18,626,611 "},{"v":18386611,"d":"18,386,611 "},{"v":240000,"d":"240,000 "}]

{"sheet":"附件5-一般公共预算支出表","index":4,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件5"]
[null,null,"2018年一般公共预算支出表"]
[]
[null,"单位：","遂溪县经济信息化和科技局",{"$nulls":3},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款"]
[]
[{"$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":18386611,"d":"18,386,611 "},{"v":18386611,"d":"18,386,611 "},{"v":18386611,"d":"18,386,611 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2010301】行政运行（政府办公厅（室）及相关机构事务）",{"v":2540898,"d":"2,540,898 "},{"v":2540898,"d":"2,540,898 "},{"v":2540898,"d":"2,540,898 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2010399】其他政府办公厅（室）及相关机构事务支出",{"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,"【2150599】其他工业和信息产业监管支出",{"v":3135200,"d":"3,135,200 "},{"v":3135200,"d":"3,135,200 "},{"v":3135200,"d":"3,135,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080501】归口管理的行政单位离退休",{"v":3976173,"d":"3,976,173 "},{"v":3976173,"d":"3,976,173 "},{"v":3976173,"d":"3,976,173 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2160699】其他涉外发展服务支出",{"v":1141100,"d":"1,141,100 "},{"v":1141100,"d":"1,141,100 "},{"v":1141100,"d":"1,141,100 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2060403】产业技术研究与开发",{"v":500000,"d":"500,000 "},{"v":500000,"d":"500,000 "},{"v":500000,"d":"500,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2150805】中小企业发展专项",{"v":100000,"d":"100,000 "},{"v":100000,"d":"100,000 "},{"v":100000,"d":"100,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2069999】其他科学技术支出",{"v":2810000,"d":"2,810,000 "},{"v":2810000,"d":"2,810,000 "},{"v":2810000,"d":"2,810,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2060502】技术创新服务体系",{"v":300000,"d":"300,000 "},{"v":300000,"d":"300,000 "},{"v":300000,"d":"300,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2011399】其他商贸事务支出",{"v":670000,"d":"670,000 "},{"v":670000,"d":"670,000 "},{"v":670000,"d":"670,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":213240,"d":"213,240 "},{"v":213240,"d":"213,240 "},{"v":213240,"d":"213,240 "},{"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":9,"n_cols":3,"rows_kept":9,"merged":[[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"附件6"]
[]
[null,"2018年政府性基金预算支出表"]
[]
[]
[null,"单位：遂溪县经济信息化和科技局","    单位：元"]
[null,"功能科目","基金预算拨款"]
[null,"合计",{"v":240000,"d":"240,000 "}]
[null,"【2120899】其他国有土地使用权出让收入安排的支出",{"v":240000,"d":"240,000 "}]

{"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":7,"rows_kept":24,"merged":[[1,1,1,6],[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件7"]
[null,"2018年一般公共预算基本支出表（部门经济分类）"]
[]
[null,"单位：","遂溪县经济信息化和科技局",{"$nulls":3},"    单位：元"]
[null,"经济科目名称","总计","一般公共预算拨款"]
[]
[{"$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":6560311,"d":"6,560,311 "},{"v":6560311,"d":"6,560,311 "},{"v":6560311,"d":"6,560,311 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"工资福利支出",{"v":2019726,"d":"2,019,726 "},{"v":2019726,"d":"2,019,726 "},{"v":2019726,"d":"2,019,726 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  津贴补贴",{"v":858396,"d":"858,396 "},{"v":858396,"d":"858,396 "},{"v":858396,"d":"858,396 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  住房公积金",{"v":213240,"d":"213,240 "},{"v":213240,"d":"213,240 "},{"v":213240,"d":"213,240 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  奖金",{"v":72930,"d":"72,930 "},{"v":72930,"d":"72,930 "},{"v":72930,"d":"72,930 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  基本工资",{"v":875160,"d":"875,160 "},{"v":875160,"d":"875,160 "},{"v":875160,"d":"875,160 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"商品和服务支出",{"v":423400,"d":"423,400 "},{"v":423400,"d":"423,400 "},{"v":423400,"d":"423,400 "},{"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,"  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,"  其他商品和服务支出",{"v":144800,"d":"144,800 "},{"v":144800,"d":"144,800 "},{"v":144800,"d":"144,800 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他交通费用",{"v":113400,"d":"113,400 "},{"v":113400,"d":"113,400 "},{"v":113400,"d":"113,400 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  邮电费",{"v":85200,"d":"85,200 "},{"v":85200,"d":"85,200 "},{"v":85200,"d":"85,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"对个人和家庭的补助",{"v":4117185,"d":"4,117,185 "},{"v":4117185,"d":"4,117,185 "},{"v":4117185,"d":"4,117,185 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  生活补助",{"v":19656,"d":"19,656 "},{"v":19656,"d":"19,656 "},{"v":19656,"d":"19,656 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  离休费",{"v":104000,"d":"104,000 "},{"v":104000,"d":"104,000 "},{"v":104000,"d":"104,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  退休费",{"v":3485389,"d":"3,485,389 "},{"v":3485389,"d":"3,485,389 "},{"v":3485389,"d":"3,485,389 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他对个人和家庭的补助",{"v":508140,"d":"508,140 "},{"v":508140,"d":"508,140 "},{"v":508140,"d":"508,140 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"附件8-一般公共预算基本支出表（政府经济科目）","index":7,"n_rows":21,"n_cols":3,"rows_kept":21,"merged":[[4,0,4,2],[6,0,6,1]],"flags":["formulas_cached_only"]}
["附件8"]
[]
[]
[]
["2018年一般公共预算基本支出预算表（政府经济科目）"]
[]
["单位名称:遂溪县经济信息化和科技局",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":6560311,"d":"6,560,311.00"}]
["501","机关工资福利支出",{"v":2019726,"d":"2,019,726.00"}]
["  50101","  工资奖金津补贴",{"v":1806486,"d":"1,806,486.00"}]
["  50103","  住房公积金",{"v":213240,"d":"213,240.00"}]
["502","机关商品和服务支出",{"v":423400,"d":"423,400.00"}]
["  50201","  办公经费",{"v":198600,"d":"198,600.00"}]
["  50206","  公务接待费",{"v":20000,"d":"20,000.00"}]
["  50208","  公务用车运行维护费",{"v":60000,"d":"60,000.00"}]
["  50299","  其他商品和服务支出",{"v":144800,"d":"144,800.00"}]
["509","对个人和家庭的补助",{"v":4117185,"d":"4,117,185.00"}]
["  50901","  社会福利和救助",{"v":19656,"d":"19,656.00"}]
["  50905","  离退休费",{"v":3589389,"d":"3,589,389.00"}]
["  50999","  其他对个人和家庭补助",{"v":508140,"d":"508,140.00"}]

{"sheet":"附件9-三公经费","index":8,"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9"]
[null,"    2018年“三公”经费部门预算统计表"]
[]
[null,"单位：遂溪县经济信息化和科技局","单位：元"]
[null,"项目","本年预算数"]
[null,"合计",{"v":80000,"d":"80,000.00"}]
[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":60000,"d":"60,000.00"}]
[null,"其中：（1）公务用车运行维护费",{"v":60000,"d":"60,000.00"}]
[null,"（2）公务用车购置",{"v":0,"d":"0.00"}]