{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金预算支出表"],"not_rendered":{"external_links":2,"defined_names":74},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2018年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"商务局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"商务局本级"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":133,"n_cols":41,"rows_kept":133,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
[{"$error":"#REF!"},null,null,"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":3476479,"d":"3,476,479 "},"合计",{"v":3476479,"d":"3,476,479 "}]
["    一般公共预算拨款收入",{"v":3476479,"d":"3,476,479 "},"一般公共服务支出",{"v":2965961,"d":"2,965,961 "}]
["    专项收入",{"v":0,"d":"0 "},"社会保障和就业支出",{"v":324689,"d":"324,689 "}]
["    政府性基金预算拨款收入",{"v":0,"d":"0 "},"住房保障支出",{"v":185829,"d":"185,829 "}]
["    预算内投资收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["二、事业收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["三、事业单位经营收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["四、其他收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["五、附属单位上缴收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["六、上级补助收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["本年收入合计",{"v":3476479,"d":"3,476,479 "},"本年支出合计",{"v":3476479,"d":"3,476,479 "}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0 "},"结转下年",{"v":0,"d":"0 "}]
["八、上年结转（结余）",{"v":0,"d":"0 "}]
["    财政拨款结转（结余）",{"v":0,"d":"0 "}]
["    其他资金结转（结余）",{"v":0,"d":"0 "}]
["收入总计",{"v":3476479,"d":"3,476,479 "},"支出总计",{"v":3476479,"d":"3,476,479 "}]
{"$rows_empty":25}
[{"$nulls":28},"0"]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：商务局本级",{"$nulls":13},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转（结余）"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["201","一般公共服务支出",{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  13","  商贸事务",{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2011308","    招商引资",{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"部门支出总表","index":3,"n_rows":17,"n_cols":8,"rows_kept":17,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：商务局本级",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":3476479,"d":"3,476,479 "},{"v":3404479,"d":"3,404,479 "},{"v":72000,"d":"72,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["201","一般公共服务支出",{"v":2965961,"d":"2,965,961 "},{"v":2893961,"d":"2,893,961 "},{"v":72000,"d":"72,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  13","  商贸事务",{"v":2965961,"d":"2,965,961 "},{"v":2893961,"d":"2,893,961 "},{"v":72000,"d":"72,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2011308","    招商引资",{"v":2965961,"d":"2,965,961 "},{"v":2893961,"d":"2,893,961 "},{"v":72000,"d":"72,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["208","社会保障和就业支出",{"v":324689,"d":"324,689 "},{"v":324689,"d":"324,689 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  05","  行政事业单位离退休",{"v":324689,"d":"324,689 "},{"v":324689,"d":"324,689 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2080502","    事业单位离退休",{"v":9996,"d":"9,996 "},{"v":9996,"d":"9,996 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":314693,"d":"314,693 "},{"v":314693,"d":"314,693 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["221","住房保障支出",{"v":185829,"d":"185,829 "},{"v":185829,"d":"185,829 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  02","  住房改革支出",{"v":185829,"d":"185,829 "},{"v":185829,"d":"185,829 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2210201","    住房公积金",{"v":185829,"d":"185,829 "},{"v":185829,"d":"185,829 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
[{"$error":"#REF!"},{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":3476479,"d":"3,476,479 "},"一、本年支出",{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"v":0,"d":"0 "}]
["    一般公共预算拨款收入",{"v":3476479,"d":"3,476,479 "},"一般公共服务支出",{"v":2965961,"d":"2,965,961 "},{"v":2965961,"d":"2,965,961 "},{"v":0,"d":"0 "}]
["    专项收入",{"v":0,"d":"0 "},"社会保障和就业支出",{"v":324689,"d":"324,689 "},{"v":324689,"d":"324,689 "},{"v":0,"d":"0 "}]
["    政府性基金预算拨款收入",{"v":0,"d":"0 "},"住房保障支出",{"v":185829,"d":"185,829 "},{"v":185829,"d":"185,829 "},{"v":0,"d":"0 "}]
["    预算内投资收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[]
[]
["收入总计",{"v":3476479,"d":"3,476,479 "},"支出总计",{"v":3476479,"d":"3,476,479 "},{"v":3476479,"d":"3,476,479 "},{"v":0,"d":"0 "}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":17,"n_cols":5,"rows_kept":17,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：商务局本级",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":3476479,"d":"3,476,479 "},{"v":3404479,"d":"3,404,479 "},{"v":72000,"d":"72,000 "}]
["201","一般公共服务支出",{"v":2965961,"d":"2,965,961 "},{"v":2893961,"d":"2,893,961 "},{"v":72000,"d":"72,000 "}]
["  13","  商贸事务",{"v":2965961,"d":"2,965,961 "},{"v":2893961,"d":"2,893,961 "},{"v":72000,"d":"72,000 "}]
["    2011308","    招商引资",{"v":2965961,"d":"2,965,961 "},{"v":2893961,"d":"2,893,961 "},{"v":72000,"d":"72,000 "}]
["208","社会保障和就业支出",{"v":324689,"d":"324,689 "},{"v":324689,"d":"324,689 "},{"v":0,"d":"0 "}]
["  05","  行政事业单位离退休",{"v":324689,"d":"324,689 "},{"v":324689,"d":"324,689 "},{"v":0,"d":"0 "}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":314693,"d":"314,693 "},{"v":314693,"d":"314,693 "},{"v":0,"d":"0 "}]
["    2080502","    事业单位离退休",{"v":9996,"d":"9,996 "},{"v":9996,"d":"9,996 "},{"v":0,"d":"0 "}]
["221","住房保障支出",{"v":185829,"d":"185,829 "},{"v":185829,"d":"185,829 "},{"v":0,"d":"0 "}]
["  02","  住房改革支出",{"v":185829,"d":"185,829 "},{"v":185829,"d":"185,829 "},{"v":0,"d":"0 "}]
["    2210201","    住房公积金",{"v":185829,"d":"185,829 "},{"v":185829,"d":"185,829 "},{"v":0,"d":"0 "}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":40,"n_cols":5,"rows_kept":40,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：商务局本级",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2018年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":3404479,"d":"3,404,479 "},{"v":2399691,"d":"2,399,691 "},{"v":1004788,"d":"1,004,788 "}]
["301","工资福利支出",{"v":2393475,"d":"2,393,475 "},{"v":2393475,"d":"2,393,475 "},{"v":0,"d":"0 "}]
["  3013010102","  统发基本工资",{"v":829884,"d":"829,884 "},{"v":829884,"d":"829,884 "},{"v":0,"d":"0 "}]
["  3013010210","  行政(参公)阳光津补贴",{"v":470340,"d":"470,340 "},{"v":470340,"d":"470,340 "},{"v":0,"d":"0 "}]
["  3013010211","  统发医疗工龄补贴",{"v":29304,"d":"29,304 "},{"v":29304,"d":"29,304 "},{"v":0,"d":"0 "}]
["  3013010213","  统发妇女卫生津贴(30元/人月)",{"v":2880,"d":"2,880 "},{"v":2880,"d":"2,880 "},{"v":0,"d":"0 "}]
["  3013010360","  年终一次性奖金",{"v":129048,"d":"129,048 "},{"v":129048,"d":"129,048 "},{"v":0,"d":"0 "}]
["  3013010702","  基础性绩效",{"v":151284,"d":"151,284 "},{"v":151284,"d":"151,284 "},{"v":0,"d":"0 "}]
["  3013010703","  奖励性绩效",{"v":64884,"d":"64,884 "},{"v":64884,"d":"64,884 "},{"v":0,"d":"0 "}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":314693,"d":"314,693 "},{"v":314693,"d":"314,693 "},{"v":0,"d":"0 "}]
["  30130110","  职工基本医疗保险缴费",{"v":108400,"d":"108,400 "},{"v":108400,"d":"108,400 "},{"v":0,"d":"0 "}]
["  30130111","  公务员医疗补助缴费",{"v":61431,"d":"61,431 "},{"v":61431,"d":"61,431 "},{"v":0,"d":"0 "}]
["  3013011201","  工伤保险",{"v":4646,"d":"4,646 "},{"v":4646,"d":"4,646 "},{"v":0,"d":"0 "}]
["  3013011202","  失业保险",{"v":3569,"d":"3,569 "},{"v":3569,"d":"3,569 "},{"v":0,"d":"0 "}]
["  3013011203","  大病医疗保险",{"v":2900,"d":"2,900 "},{"v":2900,"d":"2,900 "},{"v":0,"d":"0 "}]
["  3013011204","  生育保险",{"v":7743,"d":"7,743 "},{"v":7743,"d":"7,743 "},{"v":0,"d":"0 "}]
["  30130113","  住房公积金",{"v":185829,"d":"185,829 "},{"v":185829,"d":"185,829 "},{"v":0,"d":"0 "}]
["  3013019904","  降温费和烤火费",{"v":22000,"d":"22,000 "},{"v":22000,"d":"22,000 "},{"v":0,"d":"0 "}]
["  3013019905","  独生子女费",{"v":2640,"d":"2,640 "},{"v":2640,"d":"2,640 "},{"v":0,"d":"0 "}]
["  3013019906","  书报费",{"v":2000,"d":"2,000 "},{"v":2000,"d":"2,000 "},{"v":0,"d":"0 "}]
["302","商品和服务支出",{"v":1004788,"d":"1,004,788 "},{"v":0,"d":"0 "},{"v":1004788,"d":"1,004,788 "}]
["  30130201","  办公费",{"v":20000,"d":"20,000 "},{"v":0,"d":"0 "},{"v":20000,"d":"20,000 "}]
["  30130202","  印刷费",{"v":10000,"d":"10,000 "},{"v":0,"d":"0 "},{"v":10000,"d":"10,000 "}]
["  30130207","  邮电费",{"v":20000,"d":"20,000 "},{"v":0,"d":"0 "},{"v":20000,"d":"20,000 "}]
["  30130211","  差旅费",{"v":61204,"d":"61,204 "},{"v":0,"d":"0 "},{"v":61204,"d":"61,204 "}]
["  30130212","  因公出国(境)费",{"v":40000,"d":"40,000 "},{"v":0,"d":"0 "},{"v":40000,"d":"40,000 "}]
["  30130217","  公务接待费",{"v":600000,"d":"600,000 "},{"v":0,"d":"0 "},{"v":600000,"d":"600,000 "}]
["  30130228","  工会经费",{"v":30972,"d":"30,972 "},{"v":0,"d":"0 "},{"v":30972,"d":"30,972 "}]
["  30130231","  公务用车运行维护费",{"v":47592,"d":"47,592 "},{"v":0,"d":"0 "},{"v":47592,"d":"47,592 "}]
["  30130239","  其他交通费用",{"v":158640,"d":"158,640 "},{"v":0,"d":"0 "},{"v":158640,"d":"158,640 "}]
["  3013029901","  离退休人员公用支出",{"v":3780,"d":"3,780 "},{"v":0,"d":"0 "},{"v":3780,"d":"3,780 "}]
["  3013029902","  领导干部电话费补助",{"v":12600,"d":"12,600 "},{"v":0,"d":"0 "},{"v":12600,"d":"12,600 "}]
["303","对个人和家庭的补助",{"v":6216,"d":"6,216 "},{"v":6216,"d":"6,216 "},{"v":0,"d":"0 "}]
["  3013030201","  统发退休费",{"v":6216,"d":"6,216 "},{"v":6216,"d":"6,216 "},{"v":0,"d":"0 "}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:商务局本级",{"$nulls":5},"单位：元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"合计",{"v":687592,"d":"687,592 "},{"v":40000,"d":"40,000 "},{"v":600000,"d":"600,000 "},{"v":47592,"d":"47,592 "},{"v":0,"d":"0 "}]
["615","商务局",{"v":687592,"d":"687,592 "},{"v":40000,"d":"40,000 "},{"v":600000,"d":"600,000 "},{"v":47592,"d":"47,592 "},{"v":0,"d":"0 "}]

{"sheet":"政府性基金预算支出表","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]