{"text_format":"3","workbook":"xls","n_sheets":7,"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","部门收入表","部门支出表"],"not_rendered":{"external_links":1,"defined_names":11},"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,"2018年财政拨款收支总表"]
[]
[null,"单位：","遂溪县江洪镇政府",{"$nulls":3},"单位：元"]
[null,"收  入",null,"支  出"]
[null,"项目","2018年预算","项目","合计","一般公共预算","政府性基金预算"]
[null,"一、预算拨款",{"v":8282051,"d":"8,282,051"},"一、一般公共服务支出",{"v":6502425,"d":"6,502,425 "},{"v":6502425,"d":"6,502,425 "},{"v":0,"d":"0 "}]
[null,"   一般预算拨款",{"v":8282051,"d":"8,282,051"},"二、外交支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   基金预算拨款",0,"三、国防支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"二、预算外资金",0,"四、公共安全支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",0,"五、教育支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",0,"六、科学技术支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",0,"七、文化体育与传媒支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   其他预算外资金",0,"八、社会保障和就业支出 ",{"v":1052488,"d":"1,052,488 "},{"v":1052488,"d":"1,052,488 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"九、社会保险基金支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十、医疗卫生支出",{"v":439438,"d":"439,438 "},{"v":439438,"d":"439,438 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十一、节能环保支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十二、城乡社区支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$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":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":287700,"d":"287,700 "},{"v":287700,"d":"287,700 "},{"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":8282051,"d":"8,282,051"},"支出总计",{"v":8282051,"d":"8,282,051 "},{"v":8282051,"d":"8,282,051 "},{"v":0,"d":"0 "}]

{"sheet":"一般公共预算支出表","index":1,"n_rows":16,"n_cols":7,"rows_kept":16,"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：","遂溪县江洪镇政府",{"$nulls":3},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款"]
[]
[{"$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":8282051,"d":"8,282,051 "},{"v":8282051,"d":"8,282,051 "},{"v":8282051,"d":"8,282,051 "},{"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":3275985,"d":"3,275,985 "},{"v":3275985,"d":"3,275,985 "},{"v":3275985,"d":"3,275,985 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2013699】其他共产党事务支出（其他共产党事务支出）",{"v":41280,"d":"41,280 "},{"v":41280,"d":"41,280 "},{"v":41280,"d":"41,280 "},{"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":548720,"d":"548,720 "},{"v":548720,"d":"548,720 "},{"v":548720,"d":"548,720 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080501】归口管理的行政单位离退休",{"v":1052488,"d":"1,052,488 "},{"v":1052488,"d":"1,052,488 "},{"v":1052488,"d":"1,052,488 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2019999】其他一般公共服务支出",{"v":2516440,"d":"2,516,440 "},{"v":2516440,"d":"2,516,440 "},{"v":2516440,"d":"2,516,440 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2010199】其他人大事务支出",{"v":120000,"d":"120,000 "},{"v":120000,"d":"120,000 "},{"v":120000,"d":"120,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2100716】计划生育机构",{"v":439438,"d":"439,438 "},{"v":439438,"d":"439,438 "},{"v":439438,"d":"439,438 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":287700,"d":"287,700 "},{"v":287700,"d":"287,700 "},{"v":287700,"d":"287,700 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"一般公共预算基本支出表","index":2,"n_rows":26,"n_cols":7,"rows_kept":26,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件7"]
[null,null,"2018年一般公共预算基本支出表（部门经济分类）"]
[]
[null,"单位：","遂溪县江洪镇政府",{"$nulls":3},"    单位：元"]
[null,"经济科目名称","总计","一般公共预算拨款"]
[]
[{"$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":8282051,"d":"8,282,051 "},{"v":8282051,"d":"8,282,051 "},{"v":8282051,"d":"8,282,051 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"工资福利支出",{"v":3328859,"d":"3,328,859 "},{"v":3328859,"d":"3,328,859 "},{"v":3328859,"d":"3,328,859 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  基本工资",{"v":1187316,"d":"1,187,316 "},{"v":1187316,"d":"1,187,316 "},{"v":1187316,"d":"1,187,316 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他工资福利支出",{"v":131200,"d":"131,200 "},{"v":131200,"d":"131,200 "},{"v":131200,"d":"131,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  奖金",{"v":98943,"d":"98,943 "},{"v":98943,"d":"98,943 "},{"v":98943,"d":"98,943 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  住房公积金",{"v":287700,"d":"287,700 "},{"v":287700,"d":"287,700 "},{"v":287700,"d":"287,700 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  绩效工资",{"v":95292,"d":"95,292 "},{"v":95292,"d":"95,292 "},{"v":95292,"d":"95,292 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  津贴补贴",{"v":1528408,"d":"1,528,408 "},{"v":1528408,"d":"1,528,408 "},{"v":1528408,"d":"1,528,408 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"商品和服务支出",{"v":1718180,"d":"1,718,180 "},{"v":1718180,"d":"1,718,180 "},{"v":1718180,"d":"1,718,180 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  公务接待费",{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  邮电费",{"v":88200,"d":"88,200 "},{"v":88200,"d":"88,200 "},{"v":88200,"d":"88,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  公务用车运行维护费",{"v":90000,"d":"90,000 "},{"v":90000,"d":"90,000 "},{"v":90000,"d":"90,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他交通费用",{"v":124200,"d":"124,200 "},{"v":124200,"d":"124,200 "},{"v":124200,"d":"124,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他商品和服务支出",{"v":1375780,"d":"1,375,780 "},{"v":1375780,"d":"1,375,780 "},{"v":1375780,"d":"1,375,780 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"对个人和家庭的补助",{"v":3235012,"d":"3,235,012 "},{"v":3235012,"d":"3,235,012 "},{"v":3235012,"d":"3,235,012 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  离休费",{"v":99356,"d":"99,356 "},{"v":99356,"d":"99,356 "},{"v":99356,"d":"99,356 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  退休费",{"v":821732,"d":"821,732 "},{"v":821732,"d":"821,732 "},{"v":821732,"d":"821,732 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  生活补助",{"v":1982208,"d":"1,982,208 "},{"v":1982208,"d":"1,982,208 "},{"v":1982208,"d":"1,982,208 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他对个人和家庭的补助",{"v":331716,"d":"331,716 "},{"v":331716,"d":"331,716 "},{"v":331716,"d":"331,716 "},{"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9"]
[null,"    2018年“三公”经费部门预算统计表"]
[]
[null,"单位：遂溪县江洪镇政府","单位：元"]
[null,"项目","本年预算数"]
[null,"合计",{"v":130000,"d":"130,000.00"}]
[null,"1、因公出国(境）费用",{"v":0,"d":"0.00"}]
[null,"2、公务接待费",{"v":40000,"d":"40,000.00"}]
[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":7,"n_cols":3,"rows_kept":7,"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：遂溪县江洪镇政府","    单位：元"]
[null,"功能科目","基金预算拨款"]

{"sheet":"部门收入表","index":5,"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：遂溪县江洪镇政府"]
[null,"项目","2018年预算"]
[null,"一、预算拨款",{"v":8282051,"d":"8,282,051 "}]
[null,"   一般预算拨款",{"v":8282051,"d":"8,282,051 "}]
[null,"   基金预算拨款",{"v":0,"d":"0 "}]
[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":8282051,"d":"8,282,051 "}]

{"sheet":"部门支出表","index":6,"n_rows":16,"n_cols":13,"rows_kept":16,"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：","遂溪县江洪镇政府",{"$nulls":9},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款",{"$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":8282051,"d":"8,282,051 "},{"v":8282051,"d":"8,282,051 "},{"v":8282051,"d":"8,282,051 "},{"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,"【2010199】其他人大事务支出",{"v":120000,"d":"120,000 "},{"v":120000,"d":"120,000 "},{"v":120000,"d":"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,"【2010301】行政运行（政府办公厅（室）及相关机构事务）",{"v":3275985,"d":"3,275,985 "},{"v":3275985,"d":"3,275,985 "},{"v":3275985,"d":"3,275,985 "},{"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":548720,"d":"548,720 "},{"v":548720,"d":"548,720 "},{"v":548720,"d":"548,720 "},{"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,"【2013699】其他共产党事务支出（其他共产党事务支出）",{"v":41280,"d":"41,280 "},{"v":41280,"d":"41,280 "},{"v":41280,"d":"41,280 "},{"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,"【2019999】其他一般公共服务支出",{"v":2516440,"d":"2,516,440 "},{"v":2516440,"d":"2,516,440 "},{"v":2516440,"d":"2,516,440 "},{"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":1052488,"d":"1,052,488 "},{"v":1052488,"d":"1,052,488 "},{"v":1052488,"d":"1,052,488 "},{"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,"【2100716】计划生育机构",{"v":439438,"d":"439,438 "},{"v":439438,"d":"439,438 "},{"v":439438,"d":"439,438 "},{"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":287700,"d":"287,700 "},{"v":287700,"d":"287,700 "},{"v":287700,"d":"287,700 "},{"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 "}]