{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":57,"n_cols":20,"rows_kept":57,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,6],[3,4,3,6],[3,4,3,6],[3,7,3,9],[3,7,3,9],[3,7,3,9],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,4,13],[4,11,4,13],[4,11,4,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,4,19],[4,17,4,19],[4,17,4,19],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,17,6,17],[5,17,6,17],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,2],[32,0,32,2],[32,0,32,2],[33,0,33,2],[33,0,33,2],[33,0,33,2],[34,0,34,2],[34,0,34,2],[34,0,34,2],[35,0,35,2],[35,0,35,2],[35,0,35,2],[36,0,36,2],[36,0,36,2],[36,0,36,2],[37,0,37,2],[37,0,37,2],[37,0,37,2],[38,0,38,2],[38,0,38,2],[38,0,38,2],[39,0,39,2],[39,0,39,2],[39,0,39,2],[40,0,40,2],[40,0,40,2],[40,0,40,2],[41,0,41,2],[41,0,41,2],[41,0,41,2],[42,0,42,2],[42,0,42,2],[42,0,42,2],[43,0,43,2],[43,0,43,2],[43,0,43,2],[44,0,44,2],[44,0,44,2],[44,0,44,2],[45,0,45,2],[45,0,45,2],[45,0,45,2],[46,0,46,2],[46,0,46,2],[46,0,46,2],[47,0,47,2],[47,0,47,2],[47,0,47,2],[48,0,48,2],[48,0,48,2],[48,0,48,2],[49,0,49,2],[49,0,49,2],[49,0,49,2],[50,0,50,2],[50,0,50,2],[50,0,50,2],[51,0,51,2],[51,0,51,2],[51,0,51,2],[52,0,52,2],[52,0,52,2],[52,0,52,2],[53,0,53,2],[53,0,53,2],[53,0,53,2],[54,0,54,2],[54,0,54,2],[54,0,54,2]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"一般公共预算财政拨款收入支出决算表"]
[{"$nulls":19},"财决07表"]
["编制单位：石潭镇人民政府",{"$nulls":9},"2018年度",{"$nulls":8},"金额单位：元"]
["项目","","","","年初结转和结余","","","本年收入","","","本年支出","","","","","年末结转和结余","","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","","","项目支出","合计","基本支出结转","项目支出结转和结余","",""]
["","","","","","","小计","","","小计","","小计","人员经费","日常公用经费","小计","","","小计","项目支出结转","项目支出结余"]
["","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
["","","","合计",{"$nulls":7},{"v":29539884.76,"d":"29,539,884.76"},{"v":17906623.07,"d":"17,906,623.07"},{"v":11633261.69,"d":"11,633,261.69"},{"v":0,"d":"0.00"}]
["201","","","一般公共服务支出",{"$nulls":7},{"v":21401036.96,"d":"21,401,036.96"},{"v":16484705.47,"d":"16,484,705.47"},{"v":4916331.49,"d":"4,916,331.49"},{"v":0,"d":"0.00"}]
["20101","","","人大事务",{"$nulls":7},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["2010108","","","  代表工作",{"$nulls":7},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["20103","","","政府办公厅（室）及相关机构事务",{"$nulls":7},{"v":20651036.96,"d":"20,651,036.96"},{"v":15846529.77,"d":"15,846,529.77"},{"v":4804507.19,"d":"4,804,507.19"},{"v":0,"d":"0.00"}]
["2010301","","","  行政运行",{"$nulls":7},{"v":17984974,"d":"17,984,974.00"},{"v":13580466.81,"d":"13,580,466.81"},{"v":4404507.19,"d":"4,404,507.19"},{"v":0,"d":"0.00"}]
["2010303","","","  机关服务",{"$nulls":7},{"v":2266062.96,"d":"2,266,062.96"},{"v":2266062.96,"d":"2,266,062.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2010308","","","  信访事务",{"$nulls":7},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"}]
["20107","","","税收事务",{"$nulls":7},{"v":650000,"d":"650,000.00"},{"v":638175.7,"d":"638,175.70"},{"v":11824.3,"d":"11,824.30"},{"v":0,"d":"0.00"}]
["2010708","","","  协税护税",{"$nulls":7},{"v":650000,"d":"650,000.00"},{"v":638175.7,"d":"638,175.70"},{"v":11824.3,"d":"11,824.30"},{"v":0,"d":"0.00"}]
["203","","","国防支出",{"$nulls":7},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
["20306","","","国防动员",{"$nulls":7},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
["2030601","","","  兵役征集",{"$nulls":7},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
["204","","","公共安全支出",{"$nulls":7},{"v":187823,"d":"187,823.00"},{"v":0,"d":"0.00"},{"v":187823,"d":"187,823.00"},{"v":0,"d":"0.00"}]
["20402","","","公安",{"$nulls":7},{"v":187823,"d":"187,823.00"},{"v":0,"d":"0.00"},{"v":187823,"d":"187,823.00"},{"v":0,"d":"0.00"}]
["2040204","","","  治安管理",{"$nulls":7},{"v":187823,"d":"187,823.00"},{"v":0,"d":"0.00"},{"v":187823,"d":"187,823.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"$nulls":7},{"v":487912.8,"d":"487,912.80"},{"v":454036.3,"d":"454,036.30"},{"v":33876.5,"d":"33,876.50"},{"v":0,"d":"0.00"}]
["20802","","","民政管理事务",{"$nulls":7},{"v":84552,"d":"84,552.00"},{"v":84552,"d":"84,552.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080299","","","  其他民政管理事务支出",{"$nulls":7},{"v":84552,"d":"84,552.00"},{"v":84552,"d":"84,552.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20808","","","抚恤",{"$nulls":7},{"v":331360.8,"d":"331,360.80"},{"v":331360.8,"d":"331,360.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080801","","","  死亡抚恤",{"$nulls":7},{"v":331360.8,"d":"331,360.80"},{"v":331360.8,"d":"331,360.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20810","","","社会福利",{"$nulls":7},{"v":72000,"d":"72,000.00"},{"v":38123.5,"d":"38,123.50"},{"v":33876.5,"d":"33,876.50"},{"v":0,"d":"0.00"}]
["2081002","","","  老年福利",{"$nulls":7},{"v":72000,"d":"72,000.00"},{"v":38123.5,"d":"38,123.50"},{"v":33876.5,"d":"33,876.50"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"$nulls":7},{"v":715099,"d":"715,099.00"},{"v":467623.3,"d":"467,623.30"},{"v":247475.7,"d":"247,475.70"},{"v":0,"d":"0.00"}]
["21007","","","计划生育事务",{"$nulls":7},{"v":375645,"d":"375,645.00"},{"v":375645,"d":"375,645.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100717","","","  计划生育服务",{"$nulls":7},{"v":375645,"d":"375,645.00"},{"v":375645,"d":"375,645.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21099","","","其他医疗卫生与计划生育支出",{"$nulls":7},{"v":339454,"d":"339,454.00"},{"v":91978.3,"d":"91,978.30"},{"v":247475.7,"d":"247,475.70"},{"v":0,"d":"0.00"}]
["2109901","","","  其他医疗卫生与计划生育支出",{"$nulls":7},{"v":339454,"d":"339,454.00"},{"v":91978.3,"d":"91,978.30"},{"v":247475.7,"d":"247,475.70"},{"v":0,"d":"0.00"}]
["211","","","节能环保支出",{"$nulls":7},{"v":250285,"d":"250,285.00"},{"v":0,"d":"0.00"},{"v":250285,"d":"250,285.00"},{"v":0,"d":"0.00"}]
["21104","","","自然生态保护",{"$nulls":7},{"v":250285,"d":"250,285.00"},{"v":0,"d":"0.00"},{"v":250285,"d":"250,285.00"},{"v":0,"d":"0.00"}]
["2110402","","","  农村环境保护",{"$nulls":7},{"v":250285,"d":"250,285.00"},{"v":0,"d":"0.00"},{"v":250285,"d":"250,285.00"},{"v":0,"d":"0.00"}]
["212","","","城乡社区支出",{"$nulls":7},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21203","","","城乡社区公共设施",{"$nulls":7},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2120303","","","  小城镇基础设施建设",{"$nulls":7},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","","","农林水支出",{"$nulls":7},{"v":4773470,"d":"4,773,470.00"},{"v":300000,"d":"300,000.00"},{"v":4473470,"d":"4,473,470.00"},{"v":0,"d":"0.00"}]
["21303","","","水利",{"$nulls":7},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130314","","","  防汛",{"$nulls":7},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130316","","","  农田水利",{"$nulls":7},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21307","","","农村综合改革",{"$nulls":7},{"v":4473470,"d":"4,473,470.00"},{"v":0,"d":"0.00"},{"v":4473470,"d":"4,473,470.00"},{"v":0,"d":"0.00"}]
["2130701","","","  对村级一事一议的补助",{"$nulls":7},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"}]
["2130705","","","  对村民委员会和村党支部的补助",{"$nulls":7},{"v":4393470,"d":"4,393,470.00"},{"v":0,"d":"0.00"},{"v":4393470,"d":"4,393,470.00"},{"v":0,"d":"0.00"}]
["215","","","资源勘探信息等支出",{"$nulls":7},{"v":150258,"d":"150,258.00"},{"v":150258,"d":"150,258.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21506","","","安全生产监管",{"$nulls":7},{"v":150258,"d":"150,258.00"},{"v":150258,"d":"150,258.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2150699","","","  其他安全生产监管支出",{"$nulls":7},{"v":150258,"d":"150,258.00"},{"v":150258,"d":"150,258.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"$nulls":7},{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"},{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"}]
["22101","","","保障性安居工程支出",{"$nulls":7},{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"},{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"}]
["2210102","","","  沉陷区治理",{"$nulls":7},{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"},{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":10},"— 12.%d —"]