{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["部门收支总表","部门收入总表","部门支出总表","部门基本支出表","部门项目支出表","财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算项目支出表","一般公共预算安排的机关运行经费及“三公”经费支出表","政府性基金预算支出表"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":38,"n_cols":4,"rows_kept":38,"merged":[[1,0,1,3],[4,0,4,1],[4,2,4,3]],"flags":["formulas_cached_only"]}
["附件2-1"]
["部门收支总表"]
[]
["单位名称：   始兴县民族宗教事务局 ",null,null,"单位:元"]
["收                             入",null,"支                             出"]
["项            目 ","2018年预算","         项     目","2018年预算"]
["一、公共财政预算拨款",{"v":924355.96,"d":"924,355.96"},"一、基本支出"]
["        经费拨款",null,"    工资福利支出",{"v":264468,"d":"264,468.00"}]
["        用纳入预算管理的非税资金安排的拨款",null,"    商品和服务支出",{"v":60000,"d":"60,000.00"}]
["二、财政专户管理的非税资金",null,"    对个人和家庭的补助",{"v":519887.96,"d":"519,887.96"}]
["        行政事业性收费收入",null,"    对企事业单位的补贴"]
["        教育收费收入",null,"    转移性支出"]
["        罚没收入",null,"    债务利息支出"]
["        专项收入",null,"    基本建设支出"]
["        国有资本经营收入",null,"    其他资本性支出"]
["        国有资源（资产）有偿使用收入",null,"    其他支出"]
["        经营服务性收费收入"]
["        其他收入",null,"二、项目支出"]
["三、事业收入（不含预算外资金）",null,"    基本建设支出"]
["四、事业单位经营收入",null,"    大型修缮支出"]
["五、其他收入",null,"    大型购置支出"]
[null,null,"    大型会议支出"]
[null,null,"    专项业务支出"]
[null,null,"    其他支出",{"v":80000,"d":"80,000.00"}]
[]
[null,null,"三、事业单位经营支出"]
[]
["        本  年  收  入  合  计",{"v":924355.96,"d":"924,355.96"},"本  年  支  出  合  计",{"v":924355.96,"d":"924,355.96"}]
[]
["六、上级补助收入",null,"四、其他支出"]
["七、附属单位上缴收入",null,"五、对附属单位补助支出"]
["八、政府性基金收入(资金、附加）",null,"六、上缴上级支出"]
["九、用事业基金弥补收支差额"]
[]
[]
["十、上年结转",null,"七、结转下年"]
[]
["        收      入      总      计",{"v":924355.96,"d":"924,355.96"},"   支      出      总      计",{"v":924355.96,"d":"924,355.96"}]

{"sheet":"部门收入总表","index":1,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[1,0,1,10],[2,0,2,2],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[4,0,5,2],[4,3,5,3],[6,0,7,0],[6,1,7,1],[6,2,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2]],"flags":["formulas_cached_only"]}
["附件2-2"]
["部门收入总表"]
["单位名称：",null,null,"民宗局",{"$nulls":6},"单位：元"]
["项  目",{"$nulls":3},"本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
["类","款","项","栏次","1","2","3","4","5","6","7"]
[{"$nulls":3},"合计",{"v":924355.96,"d":"924,355.96"},{"v":924355.96,"d":"924,355.96"}]
[2012301,null,null,"行政运行",{"v":324468,"d":"324,468.00"},{"v":324468,"d":"324,468.00"}]
[2012399,null,null,"其他民族宗教事务支出",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"}]
[2080501,null,null,"归口管理的行政单位离退休",{"v":447762.8,"d":"447,762.80"},{"v":447762.8,"d":"447,762.80"}]
[2101101,null,null,"行政单位医疗",{"v":42333,"d":"42,333.00"},{"v":42333,"d":"42,333.00"}]
[2210201,null,null,"统发住房公积金",{"v":29792.16,"d":"29,792.16"},{"v":29792.16,"d":"29,792.16"}]

{"sheet":"部门支出总表","index":2,"n_rows":14,"n_cols":11,"rows_kept":14,"merged":[[1,0,1,9],[2,0,2,2],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2]],"flags":["formulas_cached_only"]}
["附件2-3"]
["部门支出总表"]
["单位名称：",null,null,"民宗局",{"$nulls":6},"单位：元"]
["项  目",{"$nulls":3},"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出","其他支出"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6"]
[{"$nulls":3},"合计",{"v":924355.96,"d":"924,355.96"},{"v":842355.96,"d":"842,355.96"},{"v":80000,"d":"80,000.00"}]
[2012301,null,null,"行政运行",{"v":324468,"d":"324,468.00"},{"v":324468,"d":"324,468.00"}]
[2012399,null,null,"其他民族宗教事务支出",{"v":80000,"d":"80,000.00"},null,{"v":80000,"d":"80,000.00"}]
[2080501,null,null,"归口管理的行政单位离退休",{"v":447762.8,"d":"447,762.80"},{"v":447762.8,"d":"447,762.80"}]
[2101101,null,null,"行政单位医疗",{"v":42333,"d":"42,333.00"},{"v":42333,"d":"42,333.00"}]
[2210201,null,null,"统发住房公积金",{"v":29792.16,"d":"29,792.16"},{"v":29792.16,"d":"29,792.16"}]

{"sheet":"部门基本支出表","index":3,"n_rows":32,"n_cols":7,"rows_kept":32,"merged":[[1,0,1,6],[3,0,5,0],[3,1,5,1],[3,2,3,6],[4,2,5,2],[4,3,4,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["附件2-4"]
["部门基本支出表"]
["单位名称：","民宗局",{"$nulls":4},"单位:元"]
["经济科目名称          （到款级）","合计","资    金    来    源"]
[null,null,"小计","公共财政预算资金",null,"财政专户管理的非税资金","其他资金"]
[{"$nulls":3},"经费拨款","纳入预算管理的非税资金"]
["合计",{"v":844355.96,"d":"844,355.96"},{"v":844355.96,"d":"844,355.96"},{"v":844355.96,"d":"844,355.96"}]
["工资福利支出",{"v":264468,"d":"264,468.00"},{"v":264468,"d":"264,468.00"},{"v":264468,"d":"264,468.00"}]
["统发工资",{"v":248268,"d":"248,268.00"},{"v":248268,"d":"248,268.00"},{"v":248268,"d":"248,268.00"}]
["公交补贴",{"v":16200,"d":"16,200.00"},{"v":16200,"d":"16,200.00"},{"v":16200,"d":"16,200.00"}]
[]
["商品和服务支出",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"}]
["公用经费",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"}]
[]
[]
["对个人和家庭的补助",{"v":519887.96,"d":"519,887.96"},{"v":519887.96,"d":"519,887.96"},{"v":519887.96,"d":"519,887.96"}]
["行政单位离退休工资",{"v":447762.8,"d":"447,762.80"},{"v":447762.8,"d":"447,762.80"},{"v":447762.8,"d":"447,762.80"}]
["医疗费",{"v":42333,"d":"42,333.00"},{"v":42333,"d":"42,333.00"},{"v":42333,"d":"42,333.00"}]
["住房公积金",{"v":29792.16,"d":"29,792.16"},{"v":29792.16,"d":"29,792.16"},{"v":29792.16,"d":"29,792.16"}]
["债务利息支出"]
[]
[]
[]
["基本建设支出"]
[]
[]
[]
["其他资本性支出"]
[]
[]
[]
["其他支出"]

{"sheet":"部门项目支出表","index":4,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,6],[3,7,5,7],[4,2,5,2],[4,3,4,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["附件2-5"]
["部门项目支出表"]
["单位名称：","民宗局",{"$nulls":5},"单位:元"]
["项目名称          ","合计","资    金    来    源",{"$nulls":4},"绩效目标    （简略表述项目              实施的内容及      目的）"]
[null,null,"小计","公共财政预算资金",null,"财政专户管理的非税资金","其他  资金"]
[{"$nulls":3},"经费拨款","纳入预算管理的非税资金"]
["合计"]
["民族宗教事务支出",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"}]

{"sheet":"财政拨款收支总表","index":5,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[1,0,1,7],[3,0,3,2],[3,3,3,7],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
["附件2-6"]
["财政拨款收支总表"]
["单位名称：","民宗局",{"$nulls":5},"单位：元"]
["收     入",null,null,"支     出"]
["项    目","行次","预算数","项目（按功能分类）","行次","预算数"]
[{"$nulls":5},"小计","公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次",null,1,"栏    次",null,2,3,4]
["一、公共预算财政拨款","1",{"v":924355.96,"d":"924,355.96"},"一、一般公共服务支出","31",null,{"v":404468,"d":"404,468.00"}]
["二、政府性基金预算财政拨款","2",null,"二、外交支出","32"]
[null,"3",null,"三、国防支出","33"]
[null,"4",null,"四、公共安全支出","34"]
[null,"5",null,"五、教育支出","35"]
[null,"6",null,"六、科学技术支出","36"]
[null,"7",null,"七、文化体育与传媒支出","37"]
[null,"8",null,"八、社会保障和就业支出","38",null,{"v":447762.8,"d":"447,762.80"}]
[null,"9",null,"九、医疗卫生与计划生育支出","39",null,{"v":42333,"d":"42,333.00"}]
[null,"10",null,"十、节能环保支出","40"]
[null,"11",null,"十一、城乡社区支出","41"]
[null,"12",null,"十二、农林水支出","42"]
[null,"13",null,"十三、交通运输支出","43"]
[null,"14",null,"十四、资源勘探信息等支出","44"]
[null,"15",null,"十五、商业服务业等支出","45"]
[null,"16",null,"十六、金融支出","46"]
[null,"17",null,"十七、援助其他地区支出","47"]
[null,"18",null,"十八、国土海洋气象等支出","48"]
[null,"19",null,"十九、住房保障支出","49",null,{"v":29792.16,"d":"29,792.16"}]
[null,"20",null,"二十、粮油物资储备支出","50"]
[null,"21",null,"二十一、国债还本付息支出","51"]
[null,"22",null,"二十二、其他支出","52"]
[null,"23",null,null,"53"]
["本年收入合计","24",{"v":924355.96,"d":"924,355.96"},"本年支出合计","54",null,924355.9600000001]
[null,"25",null,null,"55"]
["年初财政拨款结转和结余","26",null,"年末财政拨款结转和结余","56"]
["一、公共预算财政拨款","27",null,"基本支出结转","57"]
["二、政府性基金预算财政拨款","28",null,"     项目支出结转和结余","58"]
[null,"29",null,null,"59"]
["收入总计","30",{"v":924355.96,"d":"924,355.96"},"支出总计","60",null,924355.9600000001]

{"sheet":"一般公共预算支出表","index":6,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[0,0,0,1],[1,0,1,6],[3,0,3,2],[3,3,5,3],[3,4,3,6],[4,0,4,2],[4,4,5,4],[4,5,5,5],[4,6,5,6],[6,0,6,3],[7,0,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2]],"flags":["formulas_cached_only"]}
["附件2-7"]
["一般公共预算支出表"]
["单位名称：",null,"民宗局",{"$nulls":3},"单位：元"]
["项目",null,null,"科目名称","一般公共预算支出"]
["支出功能分类科目编码",{"$nulls":3},"小计","基本支出","项目支出"]
["类","款","项"]
["合  计",{"$nulls":3},{"v":924355.96,"d":"924,355.96"},{"v":844355.96,"d":"844,355.96"},80000]
[2012301,null,null,"行政运行",{"v":324468,"d":"324,468.00"},{"v":324468,"d":"324,468.00"}]
[2012399,null,null,"其他民族宗教事务支出",{"v":80000,"d":"80,000.00"},null,80000]
[2080501,null,null,"归口管理的行政单位离退休",{"v":447762.8,"d":"447,762.80"},{"v":447762.8,"d":"447,762.80"}]
[2101101,null,null,"行政单位医疗",{"v":42333,"d":"42,333.00"},{"v":42333,"d":"42,333.00"}]
[2210201,null,null,"统发住房公积金",{"v":29792.16,"d":"29,792.16"},{"v":29792.16,"d":"29,792.16"}]

{"sheet":"一般公共预算基本支出表","index":7,"n_rows":31,"n_cols":4,"rows_kept":31,"merged":[[1,0,1,3],[3,0,4,0],[3,1,3,3]],"flags":["formulas_cached_only"]}
["附件2-8"]
["一般公共预算基本支出表"]
["单位名称：","民宗局",null,"单位:元"]
["经济科目名称              （到款级）","一般公共预算基本支出"]
[null,"小计","经费拨款","纳入预算管理的非税资金"]
["合 计",{"v":844355.96,"d":"844,355.96"},{"v":844355.96,"d":"844,355.96"}]
["工资福利支出",{"v":264468,"d":"264,468.00"},{"v":264468,"d":"264,468.00"}]
["统发工资",{"v":248268,"d":"248,268.00"},{"v":248268,"d":"248,268.00"}]
["公交补贴",{"v":16200,"d":"16,200.00"},{"v":16200,"d":"16,200.00"}]
[]
["商品和服务支出",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"}]
["公用经费",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"}]
[]
[]
["对个人和家庭的补助",{"v":519887.96,"d":"519,887.96"},{"v":519887.96,"d":"519,887.96"}]
["行政单位离退休工资",{"v":447762.8,"d":"447,762.80"},{"v":447762.8,"d":"447,762.80"}]
["医疗费",{"v":42333,"d":"42,333.00"},{"v":42333,"d":"42,333.00"}]
["住房公积金",{"v":29792.16,"d":"29,792.16"},{"v":29792.16,"d":"29,792.16"}]
["债务利息支出"]
[]
[]
[]
["基本建设支出"]
[]
[]
[]
["其他资本性支出"]
[]
[]
[]
["其他支出"]

{"sheet":"一般公共预算项目支出表","index":8,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[1,0,1,3],[3,0,4,0],[3,1,3,3]],"flags":["formulas_cached_only"]}
["附件2-9"]
["一般公共预算项目支出表"]
["单位名称：","民宗局",null,"单位:元"]
["经济科目名称              （到款级）","一般公共预算基本支出"]
[null,"小计","经费拨款","纳入预算管理的非税资金"]
["合 计",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"}]
["工资福利支出"]
[]
[]
[]
["商品和服务支出"]
[]
[]
[]
["对个人和家庭的补助"]
[]
[]
[]
["债务利息支出"]
[]
[]
[]
["基本建设支出"]
[]
[]
[]
["其他资本性支出"]
[]
[]
[]
["其他支出",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"}]
["其他民族事务支出",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"}]

{"sheet":"一般公共预算安排的机关运行经费及“三公”经费支出表","index":9,"n_rows":13,"n_cols":2,"rows_kept":13,"merged":[[1,0,1,1],[11,0,11,1],[12,0,12,1]],"flags":["formulas_cached_only"]}
["附件2-10"]
["一般公共预算安排的机关运行经费及“三公”经费支出表"]
["单位名称：始兴县民族宗教事务局","单位:元"]
["项  目","金  额"]
["机关运行经费",60000]
["   “三公”经费",3200]
["         其中：一、因公出国（境）支出"]
["               二、公务用车购置及运行维护支出"]
["                 （一）公务用车购置支出"]
["                  (二）公务用车运行维护支出"]
["               三、公务接待支出",3200]
["注：1.本表应填写的资金为一般公共预算安排资金。"]
["   2.机关运行费，即公用经费，包括办公及印刷费、邮电费、差旅费、会议费、福利费、日常维修费、专用材料及一般设备购置费、办公用房水电费、办公用房取暖费、办公用房物业管理费、公务用车运行维护费以及其他费用。"]

{"sheet":"政府性基金预算支出表","index":10,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[1,0,1,6],[2,0,2,2],[3,0,3,3],[3,4,3,6],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[7,0,8,0],[7,1,8,1],[7,2,8,2]],"flags":["formulas_cached_only"]}
["附件2-11"]
["政府性基金预算支出表"]
["单位名称：",{"$nulls":5},"单位：元"]
["项   目",{"$nulls":3},"政府性基金预算支出"]
["支出功能分类科目编码",null,null,"科目名称","小计","基本支出","项目支出"]
[]
[]
["类","款","项","栏次",1,2,5]
[{"$nulls":3},"合计"]