{"text_format":"3","workbook":"xls","n_sheets":23,"sheets":["表一","表一附一","表一附二","表二","表三","表三附一","表三附一(政府预算经济分类)","表三附二","表三附二(政府预算经济分类)","表三附三","表三附四","表四","表五","表六","表七","表七（其他资金）","表八","表九","表十","表十一","表十二","表十三","表十四)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表一","index":0,"n_rows":35,"n_cols":10,"rows_kept":35,"flags":["formulas_cached_only"]}
["附件1"]
["2018年中国共产党晋城市委员会党史研究室部门收支预算总表（表一）"]
[{"$nulls":9},"单位：万元"]
["收                    入",null,"支       出"]
["项         目","2018年预算","项  目  类  别","2018年预算","当年资金安排","上年结转","功  能  科  目","2018年预算","当年资金安排","上年结转"]
["一、公共财政预算资金",168.23,"一、工资福利支出",64.09,64.09,{"v":0,"d":"0.00"},"一、一般公共服务",121.26,121.26,{"v":0,"d":"0.00"}]
["二、政府性基金",{"v":0,"d":"0.00"},"二、商品和服务支出",69.17,69.17,{"v":0,"d":"0.00"},"二、外交",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、纳入财政专户管理的事业资金",{"v":0,"d":"0.00"},"三、对个人和家庭补助支出",13.97,13.97,{"v":0,"d":"0.00"},"三、国防",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、国有资本经营预算资金",{"v":0,"d":"0.00"},"四、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、其他资金",{"v":0,"d":"0.00"},"五、债务利息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、经营性收入资金",{"v":0,"d":"0.00"},"六、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、收回单位结余资金",{"v":0,"d":"0.00"},"七、资本性支出（基本建设）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"七、文化体育与传媒",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"八、资本性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"八、社会保障和就业",20.16,20.16,{"v":0,"d":"0.00"}]
[null,null,"九、对企业补助（基本建设）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、对企业补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"十、医疗卫生",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、对社会保障基金补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"十一、节能环保",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"十二、城乡社区事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十三、农林水事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十四、交通运输",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十九、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十、住房保障支出",5.81,5.81,{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十三、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十四、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十五、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",168.23,{"$nulls":4},"二十六、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转资金",{"v":0,"d":"0.00"},{"$nulls":4},"二十七、债务利息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十八、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本  年  收  入  合  计",147.23,"本  年  支  出  合  计",147.23,147.23,{"v":0,"d":"0.00"},"本  年  支  出  合  计",{"v":147.23000000000002,"d":"147.23"},{"v":147.23000000000002,"d":"147.23"},{"v":0,"d":"0.00"}]

{"sheet":"表一附一","index":1,"n_rows":35,"n_cols":10,"rows_kept":35,"flags":["formulas_cached_only"]}
["附件1.1"]
["2018年中国共产党晋城市委员会党史研究室部门收支预算总表（表一）（市本级支出）"]
[{"$nulls":9},"单位：万元"]
["收                    入",null,"支       出"]
["项         目","2018年预算","项  目  类  别","2018年预算","当年资金安排","上年结转","功  能  科  目","2018年预算","当年资金安排","上年结转"]
["一、公共财政预算资金",168.23,"一、工资福利支出",89.41,89.41,{"v":0,"d":"0.00"},"一、一般公共服务",147.53,147.53,{"v":0,"d":"0.00"}]
["二、政府性基金",{"v":0,"d":"0.00"},"二、商品和服务支出",75.72,75.72,{"v":0,"d":"0.00"},"二、外交",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、纳入财政专户管理的事业资金",{"v":0,"d":"0.00"},"三、对个人和家庭补助支出",{"v":3.1,"d":"3.10"},{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"},"三、国防",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、国有资本经营预算资金",{"v":0,"d":"0.00"},"四、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、其他资金",{"v":0,"d":"0.00"},"五、债务利息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、经营性收入资金",{"v":0,"d":"0.00"},"六、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、收回单位结余资金",{"v":0,"d":"0.00"},"七、资本性支出（基本建设）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"七、文化体育与传媒",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"八、资本性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"八、社会保障和就业",9.99,9.99,{"v":0,"d":"0.00"}]
[null,null,"九、对企业补助（基本建设）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、对企业补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"十、医疗卫生",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、对社会保障基金补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"十一、节能环保",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"十二、城乡社区事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十三、农林水事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十四、交通运输",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"十九、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十、住房保障支出",10.71,10.71,{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十三、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十四、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十五、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",168.23,{"$nulls":4},"二十六、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转资金",{"v":0,"d":"0.00"},{"$nulls":4},"二十七、债务利息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十八、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本  年  收  入  合  计",168.23,"本  年  支  出  合  计",168.23,168.23,{"v":0,"d":"0.00"},"本  年  支  出  合  计",{"v":168.23000000000002,"d":"168.23"},{"v":168.23000000000002,"d":"168.23"},{"v":0,"d":"0.00"}]

{"sheet":"表一附二","index":2,"n_rows":35,"n_cols":10,"rows_kept":35,"flags":["formulas_cached_only"]}
["附件1.2"]
["2018年中国共产党晋城市委员会党史研究室部门收支预算总表（表一）（补助县区）"]
[{"$nulls":9},"单位：万元"]
["收                    入",null,"支       出"]
["项         目","2018年预算","项  目  类  别","2018年预算","当年资金安排","上年结转","功  能  科  目","2018年预算","当年资金安排","上年结转"]
["一、公共财政预算资金"," ","一、工资福利支出"," ",null," ","一、一般公共服务"," ",null," "]
["二、政府性基金"," ","二、商品和服务支出"," ",null," ","二、外交"," ",null," "]
["三、纳入财政专户管理的事业资金"," ","三、对个人和家庭补助支出"," ",null," ","三、国防"," ",null," "]
["四、国有资本经营预算资金"," ","四、转移性支出"," ",null," ","四、公共安全"," ",null," "]
["五、其他资金"," ","五、债务利息支出"," ",null," ","五、教育"," ",null," "]
["六、经营性收入资金"," ","六、债务还本支出"," ",null," ","六、科学技术"," ",null," "]
["七、收回单位结余资金"," ","七、资本性支出（基本建设）"," ",null," ","七、文化体育与传媒"," ",null," "]
[null,null,"八、资本性支出"," ",null," ","八、社会保障和就业"," ",null," "]
[null,null,"九、对企业补助（基本建设）"," ",null," ","九、社会保险基金支出"," ",null," "]
[null,null,"十、对企业补助"," ",null," ","十、医疗卫生"," ",null," "]
[null,null,"十一、对社会保障基金补助"," ",null," ","十一、节能环保"," ",null," "]
[null,null,"十二、其他支出"," ",null," ","十二、城乡社区事务"," ",null," "]
[{"$nulls":6},"十三、农林水事务"," ",null," "]
[{"$nulls":6},"十四、交通运输"," ",null," "]
[{"$nulls":6},"十五、资源勘探信息等支出"," ",null," "]
[{"$nulls":6},"十六、商业服务业等支出"," ",null," "]
[{"$nulls":6},"十七、金融支出"," ",null," "]
[{"$nulls":6},"十八、援助其他地区支出"," ",null," "]
[{"$nulls":6},"十九、国土海洋气象等支出"," ",null," "]
[{"$nulls":6},"二十、住房保障支出"," ",null," "]
[{"$nulls":6},"二十一、粮油物资储备支出"," ",null," "]
[{"$nulls":6},"二十二、国有资本经营预算支出"," ",null," "]
[{"$nulls":6},"二十三、预备费"," ",null," "]
[{"$nulls":6},"二十四、其他支出"," ",null," "]
[{"$nulls":6},"二十五、转移性支出"," ",null," "]
["本年收入合计",{"v":0,"d":"0.00"},{"$nulls":4},"二十六、债务还本支出"," ",null," "]
["上年结转资金"," ",{"$nulls":4},"二十七、债务利息支出"," ",null," "]
[{"$nulls":6},"二十八、债务发行费用支出"," ",null," "]
[]
["本  年  收  入  合  计"," ","本  年  支  出  合  计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"本  年  支  出  合  计",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]

{"sheet":"表二","index":3,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["附件2"]
["2018年中国共产党晋城市委员会党史研究室部门预算总表——收入（表二）"]
[{"$nulls":10},"单位：万元"]
["单位名称","总计","当年资金安排小计","公共财政预算资金","政府性基金","纳入财政专户管理的事业资金","国有资本经营预算资金","其他资金","经营性收入资金","收回单位结余资金","上年结转资金"]
[]
["**",1,2,3,4,5,6,7,8,9,10]
["合计",168.23,168.23,168.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["党史办本级",168.23,168.23,168.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表三","index":4,"n_rows":19,"n_cols":25,"rows_kept":19,"merged":[[0,0,0,1],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[4,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24]],"flags":["formulas_cached_only"]}
["附件3"]
["2018年中国共产党晋城市委员会党史研究室部门预算总表——支出（表三）"]
[{"$nulls":24},"单位：万元"]
["类","款","项","预算科目","支出"]
[{"$nulls":4},"总计","基本支出",{"$nulls":9},"项目支出"]
[{"$nulls":5},"合计","当年资金安排小计","公共财政预算资金","政府性基金","纳入财政专户管理的事业资金","国有资本经营预算资金","其他资金","经营性收入资金","收回单位结余资金","上年结转资金","合计","当年资金安排小计","公共财政预算资金","政府性基金","纳入财政专户管理的事业资金","国有资本经营预算资金","其他资金","经营性收入资金","收回单位结余资金","上年结转资金"]
[]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[{"$nulls":3},"合计",168.23,119.23,119.23,119.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"党史办本级",168.23,119.23,119.23,119.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"  一般公共服务支出",147.53,98.53,98.53,98.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"    政府办公厅（室）及相关机构事务",147.53,98.53,98.53,98.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","50","      事业运行（政府办公厅（室）及相关机构事务）",147.53,98.53,98.53,98.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"  社会保障和就业支出",9.99,9.99,9.99,9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"    行政事业单位离退休",9.99,9.99,9.99,9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","      机关事业单位基本养老保险缴费支出",9.99,9.99,9.99,9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"  住房保障支出",10.71,10.71,10.71,10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"    住房改革支出",10.71,10.71,10.71,10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","      住房公积金",10.71,10.71,10.71,10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表三附一","index":5,"n_rows":17,"n_cols":25,"rows_kept":17,"merged":[[0,0,0,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件3.1"]
["2018年中国共产党晋城市委员会党史研究室部门预算表——人员经费基本支出明细表（部门预算经济分类）"]
[{"$nulls":22},"单位：万元"]
["类","款","项","单位名称/预算科目","总计","工资福利支出",{"$nulls":12},"对个人和家庭补助支出"]
[{"$nulls":5},"合计","基本工资","津贴补贴","奖金","绩效工资","养老保险","职业年金","城镇职工基本养老保险缴费","公务员医疗补助","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","合计","离休费","奖励金","助学金","生活补助","医疗费补助","其他对个人和家庭补助支出"]
["**","**","**","**",1,2,3,4,5,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[{"$nulls":3},"合计",92.51,89.41,29.77,23.55,2.46,{"v":0,"d":"0.00"},9.99,{"v":0,"d":"0.00"},4.26,{"v":3.1,"d":"3.10"},0.36,10.71,{"v":0,"d":"0.00"},5.21,{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
[{"$nulls":3},"党史办本级",92.51,89.41,29.77,23.55,2.46,{"v":0,"d":"0.00"},9.99,{"v":0,"d":"0.00"},4.26,{"v":3.1,"d":"3.10"},0.36,10.71,{"v":0,"d":"0.00"},5.21,{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
["201",null,null,"  一般公共服务支出",71.81,68.71,29.77,23.55,2.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.26,{"v":3.1,"d":"3.10"},0.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.21,{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
[null,"03",null,"    政府办公厅（室）及相关机构事务",71.81,68.71,29.77,23.55,2.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.26,{"v":3.1,"d":"3.10"},0.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.21,{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
["  201","  03","50","      事业运行（政府办公厅（室）及相关机构事务）",71.81,68.71,29.77,23.55,2.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.26,{"v":3.1,"d":"3.10"},0.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.21,{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
["208",null,null,"  社会保障和就业支出",9.99,9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"    行政事业单位离退休",9.99,9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","      机关事业单位基本养老保险缴费支出",9.99,9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"  住房保障支出",10.71,10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"    住房改革支出",10.71,10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","      住房公积金",10.71,10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表三附一(政府预算经济分类)","index":6,"n_rows":18,"n_cols":21,"rows_kept":18,"merged":[[0,0,0,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件3.2"]
["2018年中国共产党晋城市委员会党史研究室部门预算表——人员经费基本支出明细表（政府经济预算分类）"]
[{"$nulls":20},"单位：万元"]
["类","款","项","科室/单位名称/预算科目","总计","机关工资福利支出",{"$nulls":4},"事业工资福利支出",{"$nulls":4},"对个人和家庭补助支出"]
[{"$nulls":5},"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","社会福利和补助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[{"$nulls":3},"合计",92.51,89.41,55.78,17.71,10.71,5.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.1,"d":"3.10"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
[{"$nulls":3},"教科文科",92.51,89.41,55.78,17.71,10.71,5.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.1,"d":"3.10"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
[{"$nulls":3},"  党史办本级",92.51,89.41,55.78,17.71,10.71,5.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.1,"d":"3.10"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
["201",null,null,"    一般公共服务支出",71.81,68.71,55.78,7.72,{"v":0,"d":"0.00"},5.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.1,"d":"3.10"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
[null,"03",null,"      政府办公厅（室）及相关机构事务",71.81,68.71,55.78,7.72,{"v":0,"d":"0.00"},5.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.1,"d":"3.10"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
["  201","  03","50","        事业运行（政府办公厅（室）及相关机构事务）",71.81,68.71,55.78,7.72,{"v":0,"d":"0.00"},5.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.1,"d":"3.10"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.86]
["208",null,null,"    社会保障和就业支出",9.99,9.99,{"v":0,"d":"0.00"},9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"      行政事业单位离退休",9.99,9.99,{"v":0,"d":"0.00"},9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","        机关事业单位基本养老保险缴费支出",9.99,9.99,{"v":0,"d":"0.00"},9.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"    住房保障支出",10.71,10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"      住房改革支出",10.71,10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","        住房公积金",10.71,10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表三附二","index":7,"n_rows":10,"n_cols":35,"rows_kept":10,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["附件3.3"]
["2018年中国共产党晋城市委员会党史研究室部门预算表——日常公用经费基本支出明细表（部门预算经济分类）"]
[{"$nulls":34},"单位：万元"]
["类","款","项","预算科目","总计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国费","维修费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费","税金及附加","其他商品服务支出","办公设备购置","专用设备购置","其他资本性支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[{"$nulls":3},"合计",26.72,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},1.75,2.46,6.72,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"党史办本级",26.72,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},1.75,2.46,6.72,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"  一般公共服务支出",26.72,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},1.75,2.46,6.72,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"    政府办公厅（室）及相关机构事务",26.72,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},1.75,2.46,6.72,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","50","      事业运行（政府办公厅（室）及相关机构事务）",26.72,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},1.75,2.46,6.72,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表三附二(政府预算经济分类)","index":8,"n_rows":12,"n_cols":31,"rows_kept":12,"merged":[[0,0,0,1],[1,0,1,30],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件3.4"]
["2018年中国共产党晋城市委员会党史研究室部门预算表——日常公用经费基本支出明细表（政府预算经济分类）"]
[{"$nulls":29},"单位：万元"]
["类","款","项","科室\\单位\\预算科目","总计","机关商品和服务支出",{"$nulls":12},"事业商品和服务支出"]
[{"$nulls":5},"小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国（境）费","公务用车运行维护费","维修（护）费","其他商品服务支出","设备购置","其他资本性支出","小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国（境）费","公务用车运行维护费","维修（护）费","其他商品服务支出","设备购置","其他资本性支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[{"$nulls":3},"合计",26.72,26.72,14.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.46,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"教科文科",26.72,26.72,14.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.46,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  党史办本级",26.72,26.72,14.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.46,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"    一般公共服务支出",26.72,26.72,14.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.46,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"      政府办公厅（室）及相关机构事务",26.72,26.72,14.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.46,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","50","        事业运行（政府办公厅（室）及相关机构事务）",26.72,26.72,14.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.46,{"v":0,"d":"0.00"},9.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表三附三","index":9,"n_rows":11,"n_cols":21,"rows_kept":11,"merged":[[0,0,0,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,10,4,10]],"flags":["formulas_cached_only"]}
["附件3.5"]
["2018年中国共产党晋城市委员会党史研究室部门预算表——市本级实施项目支出明细表"]
[{"$nulls":20},"单位：万元"]
["类","款","项","预算科目","项目类别/项目名称","项目编号","项目内容","属性",null,null,"经济科目","资金来源"]
[{"$nulls":7},"是否政府采购","是否待分配","是否政府购买服务",null,"总计","当年安排资金小计","公共财政预算资金","政府性基金","纳入财政专户管理的事业资金","国有资本经营预算资金","其他资金","经营性收入资金","收回单位结余资金","上年结转资金"]
["**","**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":4},"合计",null,"",{"$nulls":4},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"教科文科",null,"",{"$nulls":4},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"  党史办本级",null,"",{"$nulls":4},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"    专项业务费类项目",null,"",{"$nulls":4},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","50","事业运行（政府办公厅（室）及相关机构事务）","      晋城党史馆运行费以及纪念改革开放四十周年图片展","1010012018ZXYW0001","《中共晋城市委办公厅关于转发<2016-2020年晋城党史工作规划>的通知》（晋市办发【2017】6号）文件，加强党史资料的保护利用、宣传教育。1、党史馆展厅运行费用9万元（包括设备维护，清洁保洁，展厅图片更换等）；2、资料库费用15万元，其中征集有关党史文献资料和实物5万元、出版印刷晋城地方党史资料费用10万元；3、15分钟党史宣传片费15万元，包括撰稿费，拍摄费用，后期制作；4、改革开放四十周年图片展制作费10万元。","是",null,"否","其他商品服务支出",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表三附四","index":10,"n_rows":6,"n_cols":21,"rows_kept":6,"merged":[[0,0,0,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,10,4,10]],"flags":["formulas_cached_only"]}
["附件3.6"]
["2018年中国共产党晋城市委员会党史研究室部门预算表——补助县级项目支出明细表"]
[{"$nulls":20},"单位：万元"]
["类","款","项","预算科目","项目类别/项目名称","项目编号","项目内容","属性",null,null,"经济科目","资金来源"]
[{"$nulls":7},"是否政府采购","是否待分配","是否政府购买服务",null,"总计","当年安排资金小计","公共财政预算资金","政府性基金","纳入财政专户管理的事业资金","国有资本经营预算资金","其他资金","经营性收入资金","收回单位结余资金","上年结转资金"]
["**","**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]

{"sheet":"表四","index":11,"n_rows":6,"n_cols":12,"rows_kept":6,"merged":[[0,0,0,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]],"flags":["formulas_cached_only"]}
["附件4"]
["2018年中国共产党晋城市委员会党史研究室部门非税收入征收计划表（表四）"]
[{"$nulls":11},"单位：万元"]
["单位名称","科目编码","项目名称","总计","公共财政预算非税收入",{"$nulls":3},"政府性基金收入","纳入市级财政专户管理的事业收入","国有资本经营预算收入","其他收入"]
[{"$nulls":4},"行政性收费","罚没收入","专项收入","国有资源有偿使用收入"]
["**","**","**",1,2,3,4,5,6,7,8,9]

{"sheet":"表五","index":12,"n_rows":11,"n_cols":22,"rows_kept":11,"merged":[[0,0,0,1],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,19,5,19],[3,20,5,20],[3,21,5,21],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
["附件5"]
["2018年中国共产党晋城市委员会党史研究室部门政府采购预算表（表五）"]
[{"$nulls":21},"单位：万元"]
["单位名称","项目名称","项目编号","采购项目","采购类别","采购目录","规格要求","数量","计量单位","资金来源",{"$nulls":9},"组织形式","实施时间","备注"]
[{"$nulls":9},"总计","当年安排资金小计","公共财政预算资金","政府性基金","纳入财政专户管理的事业资金","国有资本经营预算资金","其他资金","经营性收入资金","收回单位结余资金","上年结转资金"]
[]
["**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,"**","**","**"]
[{"$nulls":5},"合计",null,{"v":3,"d":"3.00"},null,{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,""]
["党史办本级","晋城党史馆运行费以及纪念改革开放四十周年图片展","1010012018ZXYW0001","制作宣传片","C.服务类","展览服务",null,{"v":1,"d":"1.00"},"部",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"集中采购","2018-01-01","晋城市党史馆运行费以及改革开放四十周年图片展"]
["党史办本级","晋城党史馆运行费以及纪念改革开放四十周年图片展","1010012018ZXYW0001","印刷费","C.服务类","其他印刷服务",null,{"v":1,"d":"1.00"},"单",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"集中采购","2018-01-01","晋城市党史馆运行费以及改革开放四十周年图片展"]
["党史办本级","晋城党史馆运行费以及纪念改革开放四十周年图片展","1010012018ZXYW0001","图片展","C.服务类","展览服务",null,{"v":1,"d":"1.00"},"个",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"集中采购","2018-01-01","晋城市党史馆运行费以及改革开放四十周年图片展"]

{"sheet":"表六","index":13,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[0,0,0,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16],[3,20,4,20]],"flags":["formulas_cached_only"]}
["附件6"]
["2018年中国共产党晋城市委员会党史研究室部门行政事业单位新增资产配置预算表（表六）"]
[{"$nulls":20},"单位：万元"]
["单位名称","新增资产类别","新增资产名称","规格型号","计量单位","数量","新增资产用途","总计","当年安排资金小计","公共财政预算资金","政府性基金","纳入财政专户管理的事业资金","国有资本经营预算资金","其他资金","经营性收入资金","收回单位结余资金","上年结转资金","资产审核意见",null,null,"备注"]
[{"$nulls":17},"数量","金额","说明"]
["**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,"**"]
["合计",{"$nulls":4},{"v":4,"d":"4.00"},null,{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":1.3,"d":"1.30"},null,""]
["地方志办本级",{"$nulls":4},{"v":4,"d":"4.00"},null,{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":1.3,"d":"1.30"},null,""]
["  地方志办本级","计算机","电脑","联想电脑","台",{"v":2,"d":"2.00"},null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},null,"设备购置"]
["  地方志办本级","打印机","打印机","理光","台",{"v":2,"d":"2.00"},null,{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0.3,"d":"0.30"},null,"设备购置"]

{"sheet":"表七","index":14,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,5,4,5]],"flags":["formulas_cached_only"]}
["附件7"]
["2018年中国共产党晋城市委员会党史研究室部门“三公”经费预算情况表（表七）"]
[{"$nulls":7},"单位：万元"]
["单位名称\\项目名称","本年预算数","上年预算数","本年预算比上年预算",null,"上年决算数","本年预算比上年决算"]
[{"$nulls":3},"增减额","增减比例％",null,"增减额","增减比例％"]
["**",1,2,3,4,5,6,7]
["党史办本级",2.46,2.76,{"v":-0.3,"d":"-0.30"},{"v":-0.10869565217391305,"d":"-10.87%"},0.85,1.61,{"v":1.8941176470588237,"d":"189.41%"}]
["  2、公务接待费",{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"},{"v":-0.3,"d":"-0.30"},{"v":-1,"d":"-100.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["  3、公务用车运行维护费",2.46,2.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},0.85,1.61,{"v":1.8941176470588237,"d":"189.41%"}]

{"sheet":"表七（其他资金）","index":15,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,5,4,5]],"flags":["formulas_cached_only"]}
[]
["2018年“三公”经费预算情况表（表七）（其他资金）"]
[{"$nulls":7},"单位：万元"]
["单位名称\\项目名称","本年预算数","上年预算数","本年预算比上年预算",null,"上年决算数","本年预算比上年决算"]
[{"$nulls":3},"增减额","增减比例％",null,"增减额","增减比例％"]
["**",1,2,3,4,5,6,7]
[{"$nulls":4},{"v":0,"d":"0.00%"},null,null,{"v":0,"d":"0.00%"}]

{"sheet":"表八","index":16,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["附件8"]
["2018年中国共产党晋城市委员会党史研究室部门财政拨款收支预算总表"]
[{"$nulls":5},"单位：万元"]
["收                    入",null,"支       出"]
["项         目","2018年预算","项  目（按经济科目分类）","2018年合计","项 目（按功能科目分类）","2018年合计"]
["一、一般公共预算资金",168.23,"一、工资福利支出",89.41,"一、一般公共服务",147.53]
["二、政府性基金",{"v":0,"d":"0.00"},"二、商品和服务支出",75.72,"二、外交",{"v":0,"d":"0.00"}]
["三、纳入财政专户管理的事业资金",{"v":0,"d":"0.00"},"三、对个人和家庭补助支出",{"v":3.1,"d":"3.10"},"三、国防",{"v":0,"d":"0.00"}]
["四、国有资本经营预算资金",{"v":0,"d":"0.00"},"四、转移性支出",{"v":0,"d":"0.00"},"四、公共安全",{"v":0,"d":"0.00"}]
[null,null,"五、债务利息支出",{"v":0,"d":"0.00"},"五、教育",{"v":0,"d":"0.00"}]
[null,null,"六、债务还本支出",{"v":0,"d":"0.00"},"六、科学技术",{"v":0,"d":"0.00"}]
[null,null,"七、资本性支出（基本建设）",{"v":0,"d":"0.00"},"七、文化体育与传媒",{"v":0,"d":"0.00"}]
[null,null,"八、资本性支出",{"v":0,"d":"0.00"},"八、社会保障和就业",9.99]
[null,null,"九、对企业补助（基本建设）",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"十、对企业补助",{"v":0,"d":"0.00"},"十、医疗卫生",{"v":0,"d":"0.00"}]
[null,null,"十一、对社会保障基金补助",{"v":0,"d":"0.00"},"十一、节能环保",{"v":0,"d":"0.00"}]
[null,null,"十二、其他支出",{"v":0,"d":"0.00"},"十二、城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十三、农林水事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十四、交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十五、资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十六、商业服务业等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十七、金融监管等事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十九、国土资源气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十、住房保障支出",10.71]
[{"$nulls":4},"二十一、粮油物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十三、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十四、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十五、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十七、债务利息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本  年  收  入  合  计",168.23,"本  年  支  出  合  计",168.23,"本  年  支  出  合  计",168.23]

{"sheet":"表九","index":17,"n_rows":15,"n_cols":11,"rows_kept":15,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["附件9"]
["2018年中国共产党晋城市委员会党史研究室部门一般公共预算支出情况表"]
[{"$nulls":10},"单位：万元"]
["项目",null,"2017年预算数",null,null,"2018年预算数",null,null,"2018年预算数比2017年预算数增减"]
["科目编码","预算科目","总计","基本支出","项目支出","总计","基本支出","项目支出","总计","基本支出","项目支出"]
[null,"合计",138.56,125.56,{"v":13,"d":"13.00"},168.23,119.23,{"v":49,"d":"49.00"},{"v":0.2141310623556581,"d":"21.41%"},{"v":-0.05041414463204841,"d":"-5.04%"},{"v":2.769230769230769,"d":"276.92%"}]
["201","一般公共服务支出",118.34,105.34,{"v":13,"d":"13.00"},147.53,98.53,{"v":49,"d":"49.00"},{"v":0.2466621598783167,"d":"24.67%"},{"v":-0.06464780710081643,"d":"-6.46%"},{"v":2.769230769230769,"d":"276.92%"}]
["  03","  政府办公厅（室）及相关机构事务",118.34,105.34,{"v":13,"d":"13.00"},147.53,98.53,{"v":49,"d":"49.00"},{"v":0.2466621598783167,"d":"24.67%"},{"v":-0.06464780710081643,"d":"-6.46%"},{"v":2.769230769230769,"d":"276.92%"}]
["    50","    事业运行（政府办公厅（室）及相关机构事务）",118.34,105.34,{"v":13,"d":"13.00"},147.53,98.53,{"v":49,"d":"49.00"},{"v":0.2466621598783167,"d":"24.67%"},{"v":-0.06464780710081643,"d":"-6.46%"},{"v":2.769230769230769,"d":"276.92%"}]
["208","社会保障和就业支出",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"},{"v":0,"d":"0.00"},9.99,9.99,{"v":0,"d":"0.00"},{"v":-0.14615384615384608,"d":"-14.62%"},{"v":-0.14615384615384608,"d":"-14.62%"},{"v":0,"d":"0.00%"}]
["  05","  行政事业单位离退休",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"},{"v":0,"d":"0.00"},9.99,9.99,{"v":0,"d":"0.00"},{"v":-0.14615384615384608,"d":"-14.62%"},{"v":-0.14615384615384608,"d":"-14.62%"},{"v":0,"d":"0.00%"}]
["    05","    机关事业单位基本养老保险缴费支出",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"},{"v":0,"d":"0.00"},9.99,9.99,{"v":0,"d":"0.00"},{"v":-0.14615384615384608,"d":"-14.62%"},{"v":-0.14615384615384608,"d":"-14.62%"},{"v":0,"d":"0.00%"}]
["221","住房保障支出",8.52,8.52,{"v":0,"d":"0.00"},10.71,10.71,{"v":0,"d":"0.00"},{"v":0.2570422535211269,"d":"25.70%"},{"v":0.2570422535211269,"d":"25.70%"},{"v":0,"d":"0.00%"}]
["  02","  住房改革支出",8.52,8.52,{"v":0,"d":"0.00"},10.71,10.71,{"v":0,"d":"0.00"},{"v":0.2570422535211269,"d":"25.70%"},{"v":0.2570422535211269,"d":"25.70%"},{"v":0,"d":"0.00%"}]
["    01","    住房公积金",8.52,8.52,{"v":0,"d":"0.00"},10.71,10.71,{"v":0,"d":"0.00"},{"v":0.2570422535211269,"d":"25.70%"},{"v":0.2570422535211269,"d":"25.70%"},{"v":0,"d":"0.00%"}]

{"sheet":"表十","index":18,"n_rows":29,"n_cols":3,"rows_kept":29,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["附件10"]
["2018年晋城市关心下一代工作委员会办公室部门一般公共预算基本支出情况表"]
[null,null,"单位：万元"]
["项目名称","2018年预算数","备注"]
["合计",119.23]
["一、工资福利支出",89.41]
["  基本工资",29.77]
["  津贴补贴",23.55]
["  奖金",2.46]
["  机关事业单位基本养老保险缴费",9.99]
["  职业年金缴费",{"v":0,"d":"0.00"}]
["  城镇职工基本医疗保险缴费",4.26]
["  公务员医疗补助缴费",{"v":3.1,"d":"3.10"}]
["  其他社会保障缴费",0.36]
["  住房公积金",10.71]
["  其他工资福利支出",5.21]
["二、商品和服务支出",26.72]
["  办公费",{"v":0.5,"d":"0.50"}]
["  印刷费",{"v":1,"d":"1.00"}]
["  邮电费",{"v":0.4,"d":"0.40"}]
["  差旅费",{"v":3.5,"d":"3.50"}]
["  工会经费",{"v":1,"d":"1.00"}]
["  福利费",1.75]
["  公务用车运行维护费",2.46]
["  其他交通费用",6.72]
["  其他商品服务支出",9.39]
["三、对个人和家庭的补助支出",{"v":3.1,"d":"3.10"}]
["  奖励金",0.24]
["  其他对个人和家庭补助支出",2.86]

{"sheet":"表十一","index":19,"n_rows":5,"n_cols":3,"rows_kept":5,"flags":["formulas_cached_only"]}
["附件11"]
["2018年中国共产党晋城市委员会党史研究室部门政府性基金收入表"]
[null,null,"单位：万元"]
["项目",null,"金额"]
["收入编码","收入名称","政府性基金收入金额"]

{"sheet":"表十二","index":20,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["附件12"]
["2018年中国共产党晋城市委员会党史研究室部门政府性基金预算支出情况表"]
[{"$nulls":10},"单位：万元"]
["项目",null,"2017年预算数",null,null,"2018年预算数",null,null,"2018年预算数比2017年预算数增减"]
["科目编码","预算科目","总计","基本支出","项目支出","总计","基本支出","项目支出","总计","基本支出","项目支出"]
[null,"合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["201","一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["  03","  政府办公厅（室）及相关机构事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["    50","    事业运行（政府办公厅（室）及相关机构事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["208","社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["  05","  行政事业单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["    01","    归口管理的行政单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["    05","    机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["221","住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["  02","  住房改革支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["    01","    住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]

{"sheet":"表十三","index":21,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["附件13"]
["2018年中国共产党晋城市委员会党史研究室部门一般公共预算“三公”经费情况表"]
[{"$nulls":3},"单位：万元"]
["项目","本年预（决）算数","上年执行数","上年预（决）算数"]
["合计",2.46,0.88,2.76]
["1.因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2.公务接待费",{"v":0,"d":"0.00"},null,{"v":0.3,"d":"0.30"}]
["3.公务用车费",2.46,0.88,2.46]
["  公务用车运行维护费",2.46,0.88,2.46]
["  公务用车购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表十四)","index":22,"n_rows":6,"n_cols":16,"rows_kept":6,"merged":[[0,0,0,1],[1,0,1,15],[2,14,2,15],[3,4,3,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["附件14"]
["2018年中国共产党晋城市委员会党史研究室部门预算项目支出进度计划表"]
[{"$nulls":14},"单位：万元"]
["序号","单位","项目名称","项目金额","累计支出进度（%）",{"$nulls":10},"项目负责人"]
[{"$nulls":4},"1-2月 ","3月","4月","5月","6月","7月","8月","9月","10月","11月","12月"]
[1,"中国共产党晋城市委员会党史研究室"," 晋城党史馆运行费以及纪念改革开放四十周年图片展",49,null,30,40,50,60,70,80,90,100,null,null,"霍丽丽"]