{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["预算01表收支预算总表","预算02表收入预算总表","预算03表支出预算总表（按科目）","预算04表财政拨款收支预算总表","预算05表一般公共预算拨款支出表","预算06表一般公共预算基本支出表（经济分类）","预算07表政府性基金支出预算表","预算08表专款专用支出预算表","预算09表三公经费情况表","预算10表项目支出预算表","预算11表非税收入征收计划表","预算12表政府采购预算表"],"not_rendered":{"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"预算01表收支预算总表","index":0,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[1,0,1,5],[3,0,3,1],[3,2,3,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
["预算01表"]
[" 收  支  预  算  总  表"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出",null,"支出"]
["项目","2018年预算","项目","2018年预算","项目","2018年预算"]
["一、预算拨款",null,"一、基本支出",{"v":2265.2283,"d":"2,265.23"},"一、一般公共服务支出",{"v":3709.4283,"d":"3,709.43"}]
["    一般公共预算",{"v":4223.2705,"d":"4,223.27"},"      工资福利支出",{"v":1619.1083,"d":"1,619.11"},"二、外交支出",{"v":0,"d":"0.00"}]
["    基金预算拨款",null,"　　　商品和服务支出",284.49,"三、国防支出",{"v":0,"d":"0.00"}]
[null,null,"　　　对个人和家庭的补助",361.63,"四、公共安全支出",{"v":0,"d":"0.00"}]
["二、专款专用资金",{"$nulls":3},"五、教育支出  ",{"v":0,"d":"0.00"}]
["     财政专户专项收入安排的拨款",{"$nulls":3},"六、科学技术支出",{"v":0,"d":"0.00"}]
["     其他专款专用资金",null,"二、项目支出",{"v":1958.0422,"d":"1,958.04"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["     其他收入",null,"　　　工资福利支出",null,"八、社会保障和就业支出",{"v":321.0561,"d":"321.06"}]
[null,null,"　　　商品和服务支出",null,"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"　　　对个人和家庭的补助",null,"十、医疗卫生与计划生育支出",{"v":48.024,"d":"48.02"}]
[null,null,"      对企事业单位的补贴",null,"十一、节能环保支出",{"v":0,"d":"0.00"}]
["三、国有资本经营预算收入",null,"      转移性支出",null,"十二、城乡社区支出",{"v":0,"d":"0.00"}]
["四、事业收入",null,"      债务利息支出",null,"十三、农林水支出",{"v":15,"d":"15.00"}]
["五、事业单位经营收入",null,"      债务还本支出",null,"十四、交通运输支出",{"v":0,"d":"0.00"}]
["六、其他收入",null,"      基本建设支出",null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
["七、上级（主管）部门补助收入",null,"      其他资本性支出",null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
["八、附属单位上缴收入",null,"      其他支出　",null,"十七、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十九、住房保障支出",{"v":129.7621,"d":"129.76"}]
[{"$nulls":4},"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十一、其他支出",{"v":146.157046,"d":"146.16"}]
[null,null,"三、事业单位经营支出"]
[null,null,"四、上缴上级支出出",{"v":146.157046,"d":"146.16"}]
[null,null,"五、对附属单位补助支"]
[]
["本  年  收  入  合  计",{"v":4223.2705,"d":"4,223.27"},"　　本　年　支　出　合　计",{"v":4369.427546000001,"d":"4,369.43"},"　本　年　支　出　合　计",{"v":4369.427546000001,"d":"4,369.43"}]
["九、用事业基金弥补收支差额",null,"六、结转下年",null,"结转下年 "]
["十、上年结转结余",{"v":146.157046,"d":"146.16"}]
[]
[]
["收      入      总      计",{"v":4369.427546,"d":"4,369.43"},"支  出  总  计",{"v":4369.427546000001,"d":"4,369.43"},"支  出  总  计",{"v":4369.427546000001,"d":"4,369.43"}]

{"sheet":"预算02表收入预算总表","index":1,"n_rows":12,"n_cols":29,"rows_kept":12,"merged":[[0,0,0,1],[1,0,1,28],[2,0,2,1],[2,25,2,28],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,3,17],[3,18,3,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21]],"flags":["formulas_cached_only"]}
["预算02表"]
["收入预算总表"]
[{"$nulls":25},"单位：万元"]
["单位代码","单位名称","总计","上年结余、结存",{"$nulls":3},"预算拨款",{"$nulls":10},"专款专用资金",{"$nulls":3},"国有资本经营预算收入","事业收入","事业单位经营收入","其他收入","上级（主管）部门补助收入","附属单位上缴收入","用事业基金弥补收支差额"]
[{"$nulls":3},"小计","已下达单位指标","单位自有资金","未下达单位指标","小计","一般公共预算",{"$nulls":8},"基金预算","小计","财政专项收入安排的拨款","其他专款专用资金","其他收入"]
[{"$nulls":8},"经费拨款（补助）","行政性收费收入安排的拨款","罚没收入安排的拨款","专项收入安排的拨款","一般公共预算上级补助","交通六费替代性收入返还","国有资源（资产）有偿使用收入","政府住房基金收入","一般预算调入资金"]
["**","**",1,2,3,4,5,6,7,8,9,10,10,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,"  合计  ",{"v":4369.427546,"d":"4,369.43"},{"v":146.157046,"d":"146.16"},{"v":53.36539200000001,"d":"53.37"},{"v":92.79165400000001,"d":"92.79"},{"v":0,"d":"0.00"},{"v":4223.2705,"d":"4,223.27"},{"v":4223.2705,"d":"4,223.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[105001,"台山市财政局",{"v":2869.3026459999996,"d":"2,869.30"},{"v":146.157046,"d":"146.16"},{"v":53.36539200000001,"d":"53.37"},{"v":92.79165400000001,"d":"92.79"},{"v":0,"d":"0.00"},{"v":2723.1456,"d":"2,723.15"},{"v":2723.1456,"d":"2,723.15"}]
[105006,"台山市财政投资审核中心",{"v":872.2034,"d":"872.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":872.2034,"d":"872.20"},{"v":872.2034,"d":"872.20"}]
[105007,"台山市财政国库支付中心",{"v":353.2592,"d":"353.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":353.2592,"d":"353.26"},{"v":353.2592,"d":"353.26"}]
[105008,"台山市政府投融资和债务工作办公室",{"v":274.6623,"d":"274.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":274.6623,"d":"274.66"},{"v":274.6623,"d":"274.66"}]

{"sheet":"预算03表支出预算总表（按科目）","index":2,"n_rows":47,"n_cols":9,"rows_kept":47,"merged":[[1,0,2,8],[3,7,3,8],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
["预算03表"]
["支出预算总表（按科目）"]
[]
[{"$nulls":7},"单位： 万元"]
["功能科目","单位代码","单位名称","总计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":4},"小计","工资福利支出","公用经费","对个人和家庭补助支出"]
["**","**","**",1,2,3,4,5,6]
["合计",null,null,{"v":4223.272999999999,"d":"4,223.27"},{"v":2265.232999999999,"d":"2,265.23"},{"v":1619.1129999999996,"d":"1,619.11"},{"v":284.48999999999995,"d":"284.49"},{"v":361.63000000000005,"d":"361.63"},{"v":1958.0399999999997,"d":"1,958.04"}]
[2010399,105001,"台山市财政局",59.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59.42]
[2010601,105001,"台山市财政局",{"v":1129.6999999999998,"d":"1,129.70"},{"v":1128.6999999999998,"d":"1,128.70"},941.81,186.89,{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[null,105006,"台山市财政投资审核中心",204.76,204.76,174.56,{"v":30.2,"d":"30.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",268.05,268.05,226.85,{"v":41.2,"d":"41.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",{"v":164.86999999999998,"d":"164.87"},{"v":164.86999999999998,"d":"164.87"},138.67,{"v":26.2,"d":"26.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2010608,105006,"台山市财政投资审核中心",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
[2010699,105001,"台山市财政局",{"v":1154.22,"d":"1,154.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1154.22,"d":"1,154.22"}]
[null,105006,"台山市财政投资审核中心",22.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.75]
[null,105007,"台山市财政国库支付中心",29.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},29.05]
[null,105008,"台山市政府投融资和债务工作办公室",{"v":76.6,"d":"76.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":76.6,"d":"76.60"}]
[2080501,105001,"台山市财政局",205.41,205.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},205.41,{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",{"v":12.9,"d":"12.90"},{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]
[2080502,105006,"台山市财政投资审核中心",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",4.56,4.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.56,{"v":0,"d":"0.00"}]
[2080505,105001,"台山市财政局",35.84,35.84,35.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",9.81,9.81,9.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",7.29,7.29,7.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2080506,105001,"台山市财政局",14.33,14.33,14.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",3.93,3.93,3.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",2.92,2.92,2.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2089901,105001,"台山市财政局",1.36,1.36,1.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",0.38,0.38,0.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",0.43,0.43,0.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",{"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"}]
[2101101,105001,"台山市财政局",18.69,18.69,18.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",3.99,3.99,3.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2101102,105006,"台山市财政投资审核中心",{"v":3.573,"d":"3.57"},{"v":3.573,"d":"3.57"},{"v":3.573,"d":"3.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",2.73,2.73,2.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2101103,105001,"台山市财政局",12.29,12.29,12.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",2.35,2.35,2.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",2.62,2.62,2.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",1.79,1.79,1.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2130199,105001,"台山市财政局",{"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":15,"d":"15.00"}]
[2210201,105001,"台山市财政局",76.88,76.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},76.88,{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",16.79,16.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.79,{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",22.49,22.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.49,{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",{"v":13.6,"d":"13.60"},{"v":13.6,"d":"13.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},{"v":0,"d":"0.00"}]

{"sheet":"预算04表财政拨款收支预算总表","index":3,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[1,0,1,5],[3,0,3,1],[3,2,3,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
["预算04表"]
[" 财 政 拨 款 收 支 预 算 总 表"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出",null,"支出"]
["项目","2018年预算","项目","2018年预算","项目","2018年预算"]
["预算拨款",null,"一、基本支出",{"v":2265.2283,"d":"2,265.23"},"一、一般公共服务支出",{"v":3709.4283,"d":"3,709.43"}]
["   一、一般公共预算",{"v":4223.2705,"d":"4,223.27"},"      工资福利支出",{"v":1619.1083,"d":"1,619.11"},"二、外交支出",{"v":0,"d":"0.00"}]
["         经费拨款(补助)",null,"　　　商品和服务支出",284.49,"三、国防支出",{"v":0,"d":"0.00"}]
["         行政性收费收入安排的拨款",null,"　　　对个人和家庭的补助",361.63,"四、公共安全支出",{"v":0,"d":"0.00"}]
["         罚没收入安排的拨款",{"$nulls":3},"五、教育支出  ",{"v":0,"d":"0.00"}]
["         专项收入安排的拨款",{"$nulls":3},"六、科学技术支出",{"v":0,"d":"0.00"}]
["         一般公共预算上级补助",null,"二、项目支出",{"v":1958.0422,"d":"1,958.04"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["         交通六费替代性收入返还",null,"　　　工资福利支出",null,"八、社会保障和就业支出",{"v":321.0561,"d":"321.06"}]
["         国有资源（资产）有偿使用收入",null,"　　　商品和服务支出",{"v":1958.0422,"d":"1,958.04"},"九、社会保险基金支出",{"v":0,"d":"0.00"}]
["         政府住房基金收入",null,"　　　对个人和家庭的补助",null,"十、医疗卫生与计划生育支出",{"v":48.024,"d":"48.02"}]
["         一般预算调入资金",null,"      对企事业单位的补贴",null,"十一、节能环保支出",{"v":0,"d":"0.00"}]
["   二、基金预算",null,"      转移性支出",null,"十二、城乡社区支出",{"v":0,"d":"0.00"}]
["         国有土地使用权出让金收入",null,"      债务利息支出",null,"十三、农林水支出",{"v":15,"d":"15.00"}]
["         国有土地收益基金收入",null,"      债务还本支出",null,"十四、交通运输支出",{"v":0,"d":"0.00"}]
["         农业土地开发资金收入",null,"      基本建设支出",null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
["         城市基础设施配套费收入",null,"      其他资本性支出",null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
["         城镇公用事业附加收入",null,"      其他支出　",null,"十七、金融支出",{"v":0,"d":"0.00"}]
["         新型墙体材料专项基金收入",{"$nulls":3},"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
["         彩票公益金收入",{"$nulls":3},"十九、住房保障支出",{"v":129.7621,"d":"129.76"}]
["         车辆通行费收入",{"$nulls":3},"二十、粮油物资储备支出"]
["         基金预算上级补助",null,"三、事业单位经营支出",null,"二十一、其他支出"]
["         港口建设费",null,"四、上缴上级支出出"]
["         彩票发行费收入",null,"五、对附属单位补助支"]
["         污水处理费"]
[]
[null,null,"　　本　年　支　出　合　计",{"v":4223.2705000000005,"d":"4,223.27"},"　本　年　支　出　合　计",{"v":4223.2705000000005,"d":"4,223.27"}]
[null,null,"六、结转下年",null,"结转下年 "]
[]
[]
[]
["收      入      总      计",{"v":4223.2705,"d":"4,223.27"},"支  出  总  计",{"v":4223.2705000000005,"d":"4,223.27"},"支  出  总  计",{"v":4223.2705000000005,"d":"4,223.27"}]

{"sheet":"预算05表一般公共预算拨款支出表","index":4,"n_rows":46,"n_cols":9,"rows_kept":46,"merged":[[1,0,1,8],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["预算05表"]
["一般公共预算拨款支出表"]
[{"$nulls":7},"单位： 万元"]
["功能科目","单位代码","单位名称","总计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":4},"小计","工资福利支出","公用经费","对个人和家庭补助支出"]
["**","**","**",1,2,3,4,5,6]
["合计",null,null,{"v":4223.272999999999,"d":"4,223.27"},{"v":2265.232999999999,"d":"2,265.23"},{"v":1619.1129999999996,"d":"1,619.11"},{"v":284.48999999999995,"d":"284.49"},{"v":361.63000000000005,"d":"361.63"},{"v":1958.0399999999997,"d":"1,958.04"}]
[2010399,105001,"台山市财政局",59.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59.42]
[2010601,105001,"台山市财政局",{"v":1129.6999999999998,"d":"1,129.70"},{"v":1128.6999999999998,"d":"1,128.70"},941.81,186.89,{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[null,105006,"台山市财政投资审核中心",204.76,204.76,174.56,{"v":30.2,"d":"30.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",268.05,268.05,226.85,{"v":41.2,"d":"41.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",{"v":164.86999999999998,"d":"164.87"},{"v":164.86999999999998,"d":"164.87"},138.67,{"v":26.2,"d":"26.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2010608,105006,"台山市财政投资审核中心",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
[2010699,105001,"台山市财政局",{"v":1154.22,"d":"1,154.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1154.22,"d":"1,154.22"}]
[null,105006,"台山市财政投资审核中心",22.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.75]
[null,105007,"台山市财政国库支付中心",29.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},29.05]
[null,105008,"台山市政府投融资和债务工作办公室",{"v":76.6,"d":"76.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":76.6,"d":"76.60"}]
[2080501,105001,"台山市财政局",205.41,205.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},205.41,{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",{"v":12.9,"d":"12.90"},{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]
[2080502,105006,"台山市财政投资审核中心",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",4.56,4.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.56,{"v":0,"d":"0.00"}]
[2080505,105001,"台山市财政局",35.84,35.84,35.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",9.81,9.81,9.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",7.29,7.29,7.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2080506,105001,"台山市财政局",14.33,14.33,14.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",3.93,3.93,3.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",2.92,2.92,2.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2089901,105001,"台山市财政局",1.36,1.36,1.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",0.38,0.38,0.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",0.43,0.43,0.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",{"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"}]
[2101101,105001,"台山市财政局",18.69,18.69,18.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",3.99,3.99,3.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2101102,105006,"台山市财政投资审核中心",{"v":3.573,"d":"3.57"},{"v":3.573,"d":"3.57"},{"v":3.573,"d":"3.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",2.73,2.73,2.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2101103,105001,"台山市财政局",12.29,12.29,12.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",2.35,2.35,2.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",2.62,2.62,2.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",1.79,1.79,1.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2130199,105001,"台山市财政局",{"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":15,"d":"15.00"}]
[2210201,105001,"台山市财政局",76.88,76.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},76.88,{"v":0,"d":"0.00"}]
[null,105006,"台山市财政投资审核中心",16.79,16.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.79,{"v":0,"d":"0.00"}]
[null,105007,"台山市财政国库支付中心",22.49,22.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.49,{"v":0,"d":"0.00"}]
[null,105008,"台山市政府投融资和债务工作办公室",{"v":13.6,"d":"13.60"},{"v":13.6,"d":"13.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},{"v":0,"d":"0.00"}]

{"sheet":"预算06表一般公共预算基本支出表（经济分类）","index":5,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[1,0,1,7],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[6,0,6,2],[7,0,9,0],[7,1,9,1],[10,0,14,0],[10,1,14,1],[17,0,25,0],[17,1,25,1],[28,0,30,0],[28,1,30,1]],"flags":["formulas_cached_only"]}
["预算06表"]
["一般公共预算基本支出表（经济分类）"]
[{"$nulls":7},"单位：万元"]
["政府经济分类科目编码","政府经济分类科目名称","部门经济分类科目编码","部门经济分类科目名称","预算拨款"]
[{"$nulls":4},"总计","人员经费","公用经费","对个人和家庭补助"]
["**","**","**","**",1,2,3,4]
["合计",{"$nulls":3},{"v":2265.23,"d":"2,265.23"},{"v":1619.11,"d":"1,619.11"},284.49,361.63]
[50101,"工资奖金津补贴",30101,"基本工资",{"v":332.7,"d":"332.70"},{"v":332.7,"d":"332.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,30102,"津贴补贴",758.36,758.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,30103,"奖金",224.55,224.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[50102,"社会保障缴费",30108,"机关事业单位基本养老保险缴费",61.94,61.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,30109,"职业年金缴费",24.78,24.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,30110,"职工基本医疗保险缴费",28.98,28.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,30111,"公务员医疗补助缴费",19.04,19.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,30112,"其他社会保障缴费",2.47,2.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[50103,"住房公积金",30113,"住房公积金",129.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},129.76]
[50199,"其他工资福利支出",30199,"其他工资福利支出",166.29,166.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[50201,"办公经费",30201,"办公费",{"v":38.7,"d":"38.70"},{"v":0,"d":"0.00"},{"v":38.7,"d":"38.70"},{"v":0,"d":"0.00"}]
[null,null,30202,"印刷费",7.78,{"v":0,"d":"0.00"},7.78,{"v":0,"d":"0.00"}]
[null,null,30204,"手续费",0.14,{"v":0,"d":"0.00"},0.14,{"v":0,"d":"0.00"}]
[null,null,30205,"水费",3.13,{"v":0,"d":"0.00"},3.13,{"v":0,"d":"0.00"}]
[null,null,30206,"电费",30.64,{"v":0,"d":"0.00"},30.64,{"v":0,"d":"0.00"}]
[null,null,30207,"邮电费",{"v":21.3,"d":"21.30"},{"v":0,"d":"0.00"},{"v":21.3,"d":"21.30"},{"v":0,"d":"0.00"}]
[null,null,30211,"差旅费",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"}]
[null,null,30214,"租赁费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
[null,null,30228,"工会经费",{"v":27.5,"d":"27.50"},{"v":0,"d":"0.00"},{"v":27.5,"d":"27.50"},{"v":0,"d":"0.00"}]
[50202,"会议费",30215,"会议费",{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"}]
[50203,"培训费",30216,"培训费",{"v":11.3,"d":"11.30"},{"v":0,"d":"0.00"},{"v":11.3,"d":"11.30"},{"v":0,"d":"0.00"}]
[50205,"委托业务费",30203,"咨询费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
[null,null,30226,"劳务费",3.36,{"v":0,"d":"0.00"},3.36,{"v":0,"d":"0.00"}]
[null,null,30227,"委托业务费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
[50206,"公务接待费",30217,"公务接待费",{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"}]
[50507,"出国出(境)费用",30212,"出国出(境)费用",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
[50508,"公务用车运行维护费",30231,"公务用车运行维护费",22.52,{"v":0,"d":"0.00"},22.52,{"v":0,"d":"0.00"}]
[50509,"维修(护)费",30213,"维修(护)费",{"v":60.8,"d":"60.80"},{"v":0,"d":"0.00"},{"v":60.8,"d":"60.80"},{"v":0,"d":"0.00"}]
[50299,"其他商品和服务支出",30299,"其他商品和服务支出",25.72,{"v":0,"d":"0.00"},25.72,{"v":0,"d":"0.00"}]
[50905,"离退休",30302,"　退休费",231.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},231.87]

{"sheet":"预算07表政府性基金支出预算表","index":6,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[0,0,0,8],[1,0,1,8],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["预算07表"]
["政府性基金支出预算表"]
[{"$nulls":7},"单位：万元"]
["功能科目","单位代码","单位名称","总计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":4},"小计","工资福利支出","公用经费","对个人和家庭补助支出"]
["**","**","**",1,2,3,4,5,6]
["合计"]

{"sheet":"预算08表专款专用支出预算表","index":7,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[0,0,0,8],[1,0,1,8],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["预算08表"]
["专款专用支出预算表"]
[{"$nulls":7},"单位：万元"]
["功能科目","单位代码","单位名称","总计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":4},"小计","工资福利支出","公用经费","对个人和家庭补助支出"]
["**","**","**",1,2,3,4,5,6]
["合计"]

{"sheet":"预算09表三公经费情况表","index":8,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[1,0,1,6],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
["预算09表"]
["财政拨款三公经费预算表"]
[{"$nulls":6},"单位：万元"]
["代码","名称","“三公”经费(财政拨款)"]
[null,null,"合计","30212因公出国（出境）费用","30217公务接待费","30231公务用车运行维护费","31013公务用车购置"]
[null," 合计：",{"v":30.720000000000006,"d":"30.72"},{"v":1,"d":"1.00"},{"v":7.2,"d":"7.20"},22.52,{"v":0,"d":"0.00"}]
[105001,"台山市财政局",{"v":16.560000000000002,"d":"16.56"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},11.56,{"v":0,"d":"0.00"}]
[105006,"台山市财政投资审核中心",{"v":6.069999999999999,"d":"6.07"},{"v":0,"d":"0.00"},0.97,{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
[105007,"台山市财政国库支付中心",6.74,{"v":0,"d":"0.00"},1.36,5.38,{"v":0,"d":"0.00"}]
[105008,"台山市政府投融资和债务工作办公室",1.35,{"v":0,"d":"0.00"},0.87,0.48,{"v":0,"d":"0.00"}]

{"sheet":"预算10表项目支出预算表","index":9,"n_rows":43,"n_cols":28,"rows_kept":43,"merged":[[1,0,1,26],[2,0,2,24],[2,25,2,27],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,15],[3,16,3,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[4,5,5,5],[4,6,4,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
["预算10表"]
["项目支出预算表"]
[{"$nulls":25},"单位：万元"]
["科目编码","单位代码","单位名称","项目名称","总计","预算拨款",{"$nulls":10},"专款专用资金",{"$nulls":3},"国有资本经营预算收入","事业收入","事业单位经营收入","其他收入","上级（主管）部门补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年结余、结存"]
[{"$nulls":5},"小计","一般公共预算",{"$nulls":8},"基金预算","小计","财政专项收入安排的拨款","其他专款专用资金","其他收入"]
[{"$nulls":6},"经费拨款（补助）","行政性收费收入安排的拨款","罚没收入安排的拨款","专项收入安排的拨款","一般公共预算上级补助","交通六费替代性收入返还","国有资源（资产）有偿使用收入","政府住房基金收入","一般预算调入资金"]
["**","**","**","**",1,6,7,8,9,10,10,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[{"$nulls":3},"总计",{"v":1958.0421999999999,"d":"1,958.04"},{"v":1958.0421999999999,"d":"1,958.04"},{"v":1958.0421999999999,"d":"1,958.04"}]
[{"$nulls":3},"合计",{"v":1229.6422,"d":"1,229.64"},{"v":1229.6422,"d":"1,229.64"},{"v":1229.6422,"d":"1,229.64"}]
[2010399,105001,"  台山市财政局","涉税信息交换平台建设经费",3.42,3.42,3.42]
[2010399,105001,"  台山市财政局","镇级报表支付票据业务培训等相关专项经费",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[2010399,105001,"  台山市财政局","市派驻财务总监补助",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[2010601,105001,"  台山市财政局","2018年集中代付过渡户手续费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[2010699,105001,"  台山市财政局","新《政府会计制度》软件系统采购及实施服务费",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[2010699,105001,"  台山市财政局","全市财政部门建设经费",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[2010699,105001,"  台山市财政局","组织财政收入专项",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[2010699,105001,"  台山市财政局","政府网站建设专项经费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[2010699,105001,"  台山市财政局","公共服务均等化实施专项经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[2010699,105001,"  台山市财政局","全市财政管理计算机房设备优化、购置专项",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[2010699,105001,"  台山市财政局","全市国库集中支付网络专线租用费",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
[2010699,105001,"  台山市财政局","配置市直二级单位财务集中监管支付系统设备",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[2010699,105001,"  台山市财政局","专项资金监督检查专项经费",{"v":74.4222,"d":"74.42"},{"v":74.4222,"d":"74.42"},{"v":74.4222,"d":"74.42"}]
[2010699,105001,"  台山市财政局","全市财政系统软件管理等专项经费",{"v":127,"d":"127.00"},{"v":127,"d":"127.00"},{"v":127,"d":"127.00"}]
[2010699,105001,"  台山市财政局","全市财务集中监管系统升级专项",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
[2010699,105001,"  台山市财政局","新《政府会计制度》软件系统培训服务费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[2010699,105001,"  台山市财政局","征收经费",{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"}]
[2010699,105001,"  台山市财政局","办公及宿舍楼修缮",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
[2010699,105001,"  台山市财政局","全市财政系统培训费",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[2010699,105001,"  台山市财政局","行政发电机房建设专项资金",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
[2010699,105001,"  台山市财政局","财务核算信息集中监管系统及预算执行动态监控系统2017年及2018年日常维护费",{"v":31.8,"d":"31.80"},{"v":31.8,"d":"31.80"},{"v":31.8,"d":"31.80"}]
[2010699,105001,"  台山市财政局","绩效评价工作经费",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[2130199,105001,"  台山市财政局","财政支农政策性培训费",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[{"$nulls":3},"合计",622.75,622.75,622.75]
[2010608,105006,"  台山市财政投资审核中心","购买工程造价中介服务费",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[2010699,105006,"  台山市财政投资审核中心","财政投资审核中心工程评审软件专项经费",{"v":13,"d":"13.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
[2010699,105006,"  台山市财政投资审核中心","财政投资审核中心专项培训费",9.75,9.75,9.75]
[{"$nulls":3},"合计",29.05,29.05,29.05]
[2010699,105007," 台山市财政国库支付中心","印刷集中支付相关业务票据及宣传小册",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
[2010699,105007," 台山市财政国库支付中心","财政国库支付中心专项培训费",11.05,11.05,11.05]
[{"$nulls":3},"合计",{"v":76.6,"d":"76.60"},{"v":76.6,"d":"76.60"},{"v":76.6,"d":"76.60"}]
[2010699,105008,"  台山市政府投融资和债务工作办公室","PPP项目财政承受能力论证编制费",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
[2010699,105008,"  台山市政府投融资和债务工作办公室","政府投融资和债务工作专项培训费",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"}]
[2010699,105008,"  台山市政府投融资和债务工作办公室","咨询费",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]

{"sheet":"预算11表非税收入征收计划表","index":10,"n_rows":9,"n_cols":24,"rows_kept":9,"merged":[[0,0,0,23],[1,0,1,23],[2,0,2,2],[2,21,2,23],[3,0,6,0],[3,1,3,2],[3,3,3,9],[3,10,3,16],[3,17,3,23],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,5,6],[4,7,5,9],[4,10,6,10],[4,11,5,13],[4,14,5,16],[4,17,6,17],[4,18,5,20],[4,21,5,23]],"flags":["formulas_cached_only"]}
["预算11表"]
["行政事业性收费、罚没收入、政府性基金、专项收入、经营服务性收入征收计划表"]
[{"$nulls":21},"单位：万元"]
["单 位 名 称","项     目",null,"2018年征收计划",{"$nulls":6},"2017年征完成数",{"$nulls":6},"2016年决算数"]
[null,"项目代码","项目名称","合计","预算内管理",null,null,"专款专用",null,null,"合计","预算内管理",null,null,"专款专用",null,null,"合计","预算内管理",null,null,"专款专用"]
[]
[{"$nulls":4},"上缴中央收入","上缴省级收入","地方留用收入","上缴中央收入","上缴省级收入","地方留用收入",null,"上缴中央收入","上缴省级收入","地方留用收入","上缴中央收入","上缴省级收入","地方留用收入",null,"上缴中央收入","上缴省级收入","地方留用收入","上缴中央收入","上缴省级收入","地方留用收入"]
["**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,"合计："]

{"sheet":"预算12表政府采购预算表","index":11,"n_rows":41,"n_cols":35,"rows_kept":41,"merged":[[0,0,0,34],[1,0,1,34],[2,0,2,4],[2,31,2,34],[3,0,3,7],[3,8,6,8],[3,9,6,9],[3,10,3,33],[3,34,6,34],[4,0,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,4,7],[4,10,6,10],[4,11,4,20],[4,21,4,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,4,33],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,11,5,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,31,6,31],[5,32,6,32],[5,33,6,33],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1]],"flags":["formulas_cached_only"]}
["预算12表"]
["政   府   采   购   预   算   表"]
[{"$nulls":31},"单位：万元"]
["项目",{"$nulls":7},"计量单位","数量","资金来源",{"$nulls":23},"采购时间"]
["科目代码",null,"单位代码","单位名称","采购项目","采购品目",{"$nulls":4},"合计","预算拨款",{"$nulls":9},"专款专用资金",null,null,"国有资本经营预算收入","事业收入","事业单位经营收入","其他收入","上级（主管）部门补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年结余结存"]
[{"$nulls":5},"序号","名称","是否节能环保或自主创新产品",{"$nulls":3},"一般公共预算",{"$nulls":8},"基金预算","财政专项收入安排的拨款","其他专款专用资金","其他收入",{"$nulls":7},"已下达单位指标","单位自有资金","未下达单位指标"]
[{"$nulls":11},"经费拨款（补助）","行政性收费收入安排的拨款","罚没收入安排的拨款","专项收入安排的拨款","一般公共预算上级补助","交通六费替代性收入返还","国有资源（资产）有偿使用收入","政府住房基金收入","一般预算调入资金"]
["**",null,"**","**","**","**","**","**","**","**",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]
[{"$nulls":4},"总计",{"$nulls":5},{"v":1175.2171999999998,"d":"1,175.22"},{"v":1175.2171999999998,"d":"1,175.22"}]
[{"$nulls":4},"合计",{"$nulls":5},{"v":559.5172,"d":"559.52"},{"v":559.5172,"d":"559.52"}]
[2010601,null,105001,"台山市财政局","行政事业单位运转经费","A020204","多功能一体机","否","台",3,1.05,1.05]
[2010601,null,105001,"台山市财政局","行政事业单位运转经费","A0609","办公家具","否","台",15,1.02,1.02]
[2010601,null,105001,"台山市财政局","行政事业单位运转经费","A0201060401","液晶显示器","否","台",5,{"v":0.625,"d":"0.63"},{"v":0.625,"d":"0.63"}]
[2010601,null,105001,"台山市财政局","行政事业单位运转经费","C0501","计算机设备维修和保养服务","否","项",2,{"v":13.3,"d":"13.30"},{"v":13.3,"d":"13.30"}]
[2010601,null,105001,"台山市财政局","行政事业单位运转经费","A02010104","台式计算机","否","台",10,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[2010601,null,105001,"台山市财政局","行政事业单位运转经费","A0202050102","通用照相机","否","台",1,{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"}]
[2010601,null,105001,"台山市财政局","行政事业单位运转经费","A090101","复印纸","否","批",1,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[2010699,null,105001,"台山市财政局","办公及宿舍楼修缮","B08","修缮工程","否","项",1,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
[2010699,null,105001,"台山市财政局","新《政府会计制度》软件系统采购及实施服务费","A02010801","基础软件","否","项",1,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[2010699,null,105001,"台山市财政局","配置市直二级单位财务集中监管支付系统设备","A020204","多功能一体机","否","台",20,{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[2010699,null,105001,"台山市财政局","全市财政管理计算机房设备优化、购置专项","A02010101","巨/大/中型计算机","否","项",1,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[2010699,null,105001,"台山市财政局","配置市直二级单位财务集中监管支付系统设备","A02010104","台式计算机","否","台",20,{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[2010699,null,105001,"台山市财政局","全市财务集中监管系统升级专项","A1603","系统运维管理","否","项",1,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
[2010699,null,105001,"台山市财政局","绩效评价工作经费","E0704","其他政府绩效评价服务","否","项",1,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[2010699,null,105001,"台山市财政局","专项资金监督检查专项经费","E1303","其他政府审计服务","否","项",1,{"v":74.4222,"d":"74.42"},{"v":74.4222,"d":"74.42"}]
[2010699,null,105001,"台山市财政局","全市财政系统软件管理等专项经费","A1603","系统运维管理","否","项",1,{"v":127,"d":"127.00"},{"v":127,"d":"127.00"}]
[{"$nulls":4},"合计",{"$nulls":5},{"v":614.4,"d":"614.40"},{"v":614.4,"d":"614.40"}]
[2010601,null,105006,"台山市财政投资审核中心","行政事业单位运转经费","A090101","复印纸","否","批",1,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
[2010699,null,105006,"台山市财政投资审核中心","财政投资审核中心工程评审软件专项经费","A02010803","应用软件","否","个",9,3.24,3.24]
[2010699,null,105006,"台山市财政投资审核中心","财政投资审核中心工程评审软件专项经费","A02010803","应用软件","否","个",1,0.32,0.32]
[2010699,null,105006,"台山市财政投资审核中心","财政投资审核中心工程评审软件专项经费","A02010803","应用软件","否","个",2,0.64,0.64]
[2010699,null,105006,"台山市财政投资审核中心","财政投资审核中心工程评审软件专项经费","A02010803","应用软件","否","个",2,0.76,0.76]
[2010699,null,105006,"台山市财政投资审核中心","财政投资审核中心工程评审软件专项经费","A02010803","应用软件","否","个",13,4.74,4.74]
[2010699,null,105006,"台山市财政投资审核中心","财政投资审核中心工程评审软件专项经费","A02010803","应用软件","否","个",2,0.64,0.64]
[2010699,null,105006,"台山市财政投资审核中心","财政投资审核中心工程评审软件专项经费","A02010803","应用软件","否","个",2,0.76,0.76]
[2010699,null,105006,"台山市财政投资审核中心","财政投资审核中心工程评审软件专项经费","A02010803","应用软件","否","个",1,{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"}]
[2010608,null,105006,"台山市财政投资审核中心","购买工程造价中介服务费","E0811","其他政府公共工程管理服务","否","项",1,{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[{"$nulls":4},"合计",{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"}]
[2010601,null,105007,"台山市财政国库支付中心","行政事业单位运转经费","A090101","复印纸","否","批",1,{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"}]
[{"$nulls":4},"合计",{"$nulls":5},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
[2010601,null,105008,"台山市政府投融资和债务工作办公室","行政事业单位运转经费","A090101","复印纸","否","批",1,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]