{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["部门预算封面","单位基础信息表","收支总表","收入总表","单位支出总表","单位支出明细-资金来源","单位支出明细-经济科目","三公经费表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算封面","index":0,"n_rows":15,"n_cols":5,"rows_kept":15,"merged":[[1,0,1,4],[13,0,13,4]],"flags":["formulas_cached_only"]}
["","","","",""]
["2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","单位名称","048001004-高新街（其它公共安全支出）",""]
["","","","048001003-高新街（基层政权和社区建设）",""]
["","","","048001002-高新街(计划生育事务）",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）",""]
["","","","",""]
["","","","",""]
["                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :"]
["","","","",""]

{"sheet":"单位基础信息表","index":1,"n_rows":348,"n_cols":3,"rows_kept":348,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["单位基础信息表"]
["单位名称","基础信息项","数值"]
["总计:","",""]
["高新街（政府办公厅及相关机构事务）","",""]
["  高新街（政府办公厅及相关机构事务）","001人员基本情况",""]
["","编制人数",""]
["","编制人数合计","25"]
["","行政编制人数","18"]
["","事业编制人数","7"]
["","实有人数",""]
["","在职人员",""]
["","在职人员（小计）","20"]
["","行政在职人员","13"]
["","事业在职人员","7"]
["","在职人员级别（小计）","20"]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数","2"]
["","在职副县级非领导人数","1"]
["","在职科级人数","2"]
["","在职科级非领导人数",""]
["","在职副科级人数","6"]
["","在职副科级非领导人",""]
["","在职一般人员人数","9"]
["","在本部门发工资在其他部门工作人数",""]
["","在本部门工作在其他部门发工资人数","1"]
["","离休人员",""]
["","退休人员",""]
["","机关事业单位养老保险改革前社保发放工资人员",""]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","公岗人员",""]
["","人事局批准临时工人员",""]
["","在校学生人数",""]
["","在校学生人数（小计）","0"]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","002人员工资情况",""]
["","工资合计","134646.00"]
["","在职人员月工资",""]
["","在职人员月工资小计","121827.00"]
["","行政人员月工资津贴合计","88734.50"]
["","  行政人员月基本工资（工资前三项）","35992.00"]
["","  行政人员月津贴补贴（应发工资减工资前三项）","41737.50"]
["","  行政人员单独发放津补贴（月835部分）","11005.00"]
["","事业人员月工资津贴合计","19874.50"]
["","  事业人员月基本工资（工资前三项）","15144"]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）","4730.5"]
["","绩效工资",""]
["","  事业单位基础性绩效（月）","9123"]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）","4095"]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）","77208"]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）","21000"]
["","离休人员月工资",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休人员月工资",""]
["","退休工资社保发放部分金额（月）","6985.83"]
["","退休工资财政发放部分金额（月）","5833.17"]
["","003公用设施、设备情况",""]
["","供暖面积","9206"]
["","机动车辆（辆）",""]
["","小汽车辆车编制数","2"]
["","小汽车车辆实有数","2"]
["","特种车辆（辆）",""]
["","特种车辆合计","10"]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车","2"]
["","垃圾车","3"]
["","社区巡逻车",""]
["","皮卡车","2"]
["","执法车",""]
["","面包车","1"]
["","大客车",""]
["","消防车","1"]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆","1"]
["高新街(计划生育事务）","",""]
["  高新街(计划生育事务）","001人员基本情况",""]
["","编制人数",""]
["","编制人数合计","9"]
["","行政编制人数",""]
["","事业编制人数","9"]
["","实有人数",""]
["","在职人员",""]
["","在职人员（小计）","9"]
["","行政在职人员",""]
["","事业在职人员","9"]
["","在职人员级别（小计）","9"]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数",""]
["","在职副县级非领导人数",""]
["","在职科级人数",""]
["","在职科级非领导人数",""]
["","在职副科级人数","3"]
["","在职副科级非领导人",""]
["","在职一般人员人数","6"]
["","在本部门发工资在其他部门工作人数","1"]
["","在本部门工作在其他部门发工资人数",""]
["","离休人员",""]
["","退休人员",""]
["","机关事业单位养老保险改革前社保发放工资人员",""]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","公岗人员",""]
["","人事局批准临时工人员",""]
["","在校学生人数",""]
["","在校学生人数（小计）","0"]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","002人员工资情况",""]
["","工资合计","42554.00"]
["","在职人员月工资",""]
["","在职人员月工资小计","42554.00"]
["","行政人员月工资津贴合计","0"]
["","  行政人员月基本工资（工资前三项）",""]
["","  行政人员月津贴补贴（应发工资减工资前三项）",""]
["","  行政人员单独发放津补贴（月835部分）",""]
["","事业人员月工资津贴合计","25482.00"]
["","  事业人员月基本工资（工资前三项）","19281"]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）","6201"]
["","绩效工资",""]
["","  事业单位基础性绩效（月）","11807"]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）","5265"]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）","99777"]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）","27000"]
["","离休人员月工资",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休人员月工资",""]
["","退休工资社保发放部分金额（月）",""]
["","退休工资财政发放部分金额（月）",""]
["","003公用设施、设备情况",""]
["","供暖面积",""]
["","机动车辆（辆）",""]
["","小汽车辆车编制数",""]
["","小汽车车辆实有数",""]
["","特种车辆（辆）",""]
["","特种车辆合计","0"]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车",""]
["","垃圾车",""]
["","社区巡逻车",""]
["","皮卡车",""]
["","执法车",""]
["","面包车",""]
["","大客车",""]
["","消防车",""]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆",""]
["高新街（基层政权和社区建设）","",""]
["  高新街（基层政权和社区建设）","001人员基本情况",""]
["","编制人数",""]
["","编制人数合计","29"]
["","行政编制人数",""]
["","事业编制人数","29"]
["","实有人数",""]
["","在职人员",""]
["","在职人员（小计）","27"]
["","行政在职人员",""]
["","事业在职人员","27"]
["","在职人员级别（小计）","27"]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数",""]
["","在职副县级非领导人数",""]
["","在职科级人数",""]
["","在职科级非领导人数","2"]
["","在职副科级人数","10"]
["","在职副科级非领导人",""]
["","在职一般人员人数","15"]
["","在本部门发工资在其他部门工作人数",""]
["","在本部门工作在其他部门发工资人数",""]
["","离休人员",""]
["","退休人员",""]
["","机关事业单位养老保险改革前社保发放工资人员",""]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","公岗人员",""]
["","人事局批准临时工人员",""]
["","在校学生人数",""]
["","在校学生人数（小计）","0"]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","002人员工资情况",""]
["","工资合计","130920.50"]
["","在职人员月工资",""]
["","在职人员月工资小计","130920.50"]
["","行政人员月工资津贴合计","0"]
["","  行政人员月基本工资（工资前三项）",""]
["","  行政人员月津贴补贴（应发工资减工资前三项）",""]
["","  行政人员单独发放津补贴（月835部分）",""]
["","事业人员月工资津贴合计","79104.50"]
["","  事业人员月基本工资（工资前三项）","60582"]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）","18522.5"]
["","绩效工资",""]
["","  事业单位基础性绩效（月）","36021"]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）","15795"]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）","307470"]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）","81000"]
["","离休人员月工资",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休人员月工资",""]
["","退休工资社保发放部分金额（月）",""]
["","退休工资财政发放部分金额（月）",""]
["","003公用设施、设备情况",""]
["","供暖面积",""]
["","机动车辆（辆）",""]
["","小汽车辆车编制数",""]
["","小汽车车辆实有数",""]
["","特种车辆（辆）",""]
["","特种车辆合计","19"]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车",""]
["","垃圾车",""]
["","社区巡逻车","19"]
["","皮卡车",""]
["","执法车",""]
["","面包车",""]
["","大客车",""]
["","消防车",""]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆",""]
["高新街（其它公共安全支出）","",""]
["  高新街（其它公共安全支出）","001人员基本情况",""]
["","编制人数",""]
["","编制人数合计","21"]
["","行政编制人数",""]
["","事业编制人数","21"]
["","实有人数",""]
["","在职人员",""]
["","在职人员（小计）","21"]
["","行政在职人员",""]
["","事业在职人员","21"]
["","在职人员级别（小计）","21"]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数",""]
["","在职副县级非领导人数",""]
["","在职科级人数",""]
["","在职科级非领导人数",""]
["","在职副科级人数","1"]
["","在职副科级非领导人",""]
["","在职一般人员人数","20"]
["","在本部门发工资在其他部门工作人数",""]
["","在本部门工作在其他部门发工资人数",""]
["","离休人员",""]
["","退休人员",""]
["","机关事业单位养老保险改革前社保发放工资人员",""]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","公岗人员",""]
["","人事局批准临时工人员",""]
["","在校学生人数",""]
["","在校学生人数（小计）","0"]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","002人员工资情况",""]
["","工资合计","95151.00"]
["","在职人员月工资",""]
["","在职人员月工资小计","95151.00"]
["","行政人员月工资津贴合计","0"]
["","  行政人员月基本工资（工资前三项）",""]
["","  行政人员月津贴补贴（应发工资减工资前三项）",""]
["","  行政人员单独发放津补贴（月835部分）",""]
["","事业人员月工资津贴合计","55764.00"]
["","  事业人员月基本工资（工资前三项）","41315"]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）","14449"]
["","绩效工资",""]
["","  事业单位基础性绩效（月）","27102"]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）","12285"]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）","224591"]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）","63000"]
["","离休人员月工资",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休人员月工资",""]
["","退休工资社保发放部分金额（月）",""]
["","退休工资财政发放部分金额（月）",""]
["","003公用设施、设备情况",""]
["","供暖面积",""]
["","机动车辆（辆）",""]
["","小汽车辆车编制数",""]
["","小汽车车辆实有数",""]
["","特种车辆（辆）",""]
["","特种车辆合计","0"]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车",""]
["","垃圾车",""]
["","社区巡逻车",""]
["","皮卡车",""]
["","执法车",""]
["","面包车",""]
["","大客车",""]
["","消防车",""]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆",""]
["","",""]

{"sheet":"收支总表","index":2,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[0,0,0,5],[1,0,1,1],[1,2,1,5]],"flags":["formulas_cached_only"]}
["收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表"]
["收入","收入","支出","支出","支出","支出"]
["收入项目名称","2017年预算","功能分类","2017年预算","经济分类","2017年预算"]
["财政拨款补助",{"v":2296.23,"d":"2,296.23"},"一般公共服务支出",467.28,"工资福利支出",851.87]
["财政拨款结转结余","","公共安全支出",598.23,"商品和服务支出",922.09]
["","","社会保障和就业支出",{"v":1083.92,"d":"1,083.92"},"对个人和家庭的补助支出",522.27]
["","","医疗卫生与计划生育支出",105.92,"对企事业单位的补助支出",""]
["","","城乡社区支出",40.88,"转移性支出",""]
["","","","","其他支出",""]
["","","","","基本建设支出",""]
["","","","","赠与",""]
["","","","","其他资本性支出",""]
["","","","","债务还本支出",""]
["","","","","债务利息支出",""]
["","","","","贷款转贷及产权参股",""]
["总计:",{"v":2296.23,"d":"2,296.23"},"",{"v":2296.23,"d":"2,296.23"},"",{"v":2296.23,"d":"2,296.23"}]
["","","","","",""]

{"sheet":"收入总表","index":3,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["收入项目预算表"]
["单位名称","收入项目类别","项目名称","可支配收入"]
["总计:","","",{"v":2296.23,"d":"2,296.23"}]
["048001001-高新街（政府办公厅及相关机构事务）","","",{"v":1282.92,"d":"1,282.92"}]
["","002002002-一般公共预算拨款","一般公共预算拨款",{"v":1282.92,"d":"1,282.92"}]
["048001002-高新街(计划生育事务）","","",116.86]
["","002002002-一般公共预算拨款","一般公共预算拨款",116.86]
["048001003-高新街（基层政权和社区建设）","","",{"v":450.5,"d":"450.50"}]
["","002002002-一般公共预算拨款","一般公共预算拨款",{"v":450.5,"d":"450.50"}]
["048001004-高新街（其它公共安全支出）","","",445.95]
["","002002002-一般公共预算拨款","一般公共预算拨款",445.95]
["","","",""]

{"sheet":"单位支出总表","index":4,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,1,9],[1,10,2,10]],"flags":["formulas_cached_only"]}
["单 位 支 出 总 表"]
["类","款","项","项名称","预算单位","总计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":6},"基本支出小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出"]
["总计:","","","","",{"v":2296.23,"d":"2,296.23"},{"v":1056.26,"d":"1,056.26"},722.84,90.13,243.29,{"v":1239.97,"d":"1,239.97"}]
["201","","","","",467.28,287.35,178.28,44.17,{"v":64.9,"d":"64.90"},179.93]
["","03","","","",467.28,287.35,178.28,44.17,{"v":64.9,"d":"64.90"},179.93]
["","","01","行政运行","048001001-高新街（政府办公厅及相关机构事务）",350.97,287.35,178.28,44.17,{"v":64.9,"d":"64.90"},63.62]
["","","02","一般行政管理事务","048001001-高新街（政府办公厅及相关机构事务）",116.31,"","","","",116.31]
["204","","","","",598.23,264.95,183.17,16.67,65.11,333.28]
["","99","","","",598.23,264.95,183.17,16.67,65.11,333.28]
["","","01","其他公共安全支出","048001001-高新街（政府办公厅及相关机构事务）",598.23,264.95,183.17,16.67,65.11,333.28]
["208","","","","",{"v":1083.92,"d":"1,083.92"},398.04,290.52,22.35,85.17,685.88]
["","02","","","",{"v":1011.32,"d":"1,011.32"},325.44,217.92,22.35,85.17,685.88]
["","","08","基层政权和社区建设","048001001-高新街（政府办公厅及相关机构事务）",{"v":1011.32,"d":"1,011.32"},325.44,217.92,22.35,85.17,685.88]
["","05","","","",{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},"","",""]
["","","05","机关事业单位基本养老保险缴费支出","048001001-高新街（政府办公厅及相关机构事务）",{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},"","",""]
["210","","","","",105.92,105.92,70.87,6.94,28.11,""]
["","07","","","",105.92,105.92,70.87,6.94,28.11,""]
["","","99","其他计划生育事务支出","048001002-高新街(计划生育事务）",105.92,105.92,70.87,6.94,28.11,""]
["212","","","","",40.88,"","","","",40.88]
["","05","","","",40.88,"","","","",40.88]
["","","01","城乡社区环境卫生","048001001-高新街（政府办公厅及相关机构事务）",40.88,"","","","",40.88]
["","","","","","","","","","",""]

{"sheet":"单位支出明细-资金来源","index":5,"n_rows":150,"n_cols":17,"rows_kept":150,"merged":[[0,0,0,16],[1,0,1,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,1,12],[1,13,2,13],[1,14,1,16]],"flags":["formulas_cached_only"]}
["单位支出明细-资金来源"]
["类",null,null,"预算单位","功能科目","项目名称","经济科目","总计","财政拨款小计",{"$nulls":4},"其他收入","财政拨款结转结余（小计）"]
["类","款","项",{"$nulls":5},"小计","一般公共预算拨款","非税收入","基金预算拨款","上级提前下达转移支付",null,"小计","结转","结余"]
["总计:","","","","","","",{"v":2296.23,"d":"2,296.23"},{"v":2296.23,"d":"2,296.23"},{"v":2296.23,"d":"2,296.23"},"","","","","","",""]
["201","","","","","","",467.28,467.28,467.28,"","","","","","",""]
["","03","","","","","",467.28,467.28,467.28,"","","","","","",""]
["","","01","","行政运行","","",350.97,350.97,350.97,"","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","行政运行","基本工资","基本工资",350.97,350.97,350.97,"","","","","","",""]
["  201","    03","      01","        048001001-高新街（政府办公厅及相关机构事务）","行政运行","基本工资","基本工资",61.36,61.36,61.36,"","","","","","",""]
["  201","    03","      01","","","基层干部岗位补贴","津贴补贴",49.44,49.44,49.44,"","","","","","",""]
["  201","    03","      01","","","津贴补贴","津贴补贴",68.97,68.97,68.97,"","","","","","",""]
["  201","    03","      01","","","奖金","年终一次性奖金",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},"","","","","","",""]
["  201","    03","      01","","","社会保障缴费","失业保险",0.43,0.43,0.43,"","","","","","",""]
["  201","    03","      01","","","社会保障缴费","医疗保险",13.93,13.93,13.93,"","","","","","",""]
["  201","    03","      01","","","社会保障缴费","工伤保险",0.09,0.09,0.09,"","","","","","",""]
["  201","    03","      01","","","社会保障缴费","生育社会保险",1.12,1.12,1.12,"","","","","","",""]
["  201","    03","      01","","","社会保障缴费","公务员医疗补助",{"v":3.1,"d":"3.10"},{"v":3.1,"d":"3.10"},{"v":3.1,"d":"3.10"},"","","","","","",""]
["  201","    03","      01","","","绩效工资","基础性绩效",15.86,15.86,15.86,"","","","","","",""]
["  201","    03","      01","","","绩效工资","奖励性绩效",9.82,9.82,9.82,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","办公费",2.37,2.37,2.37,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","水费",1.42,1.42,1.42,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","电费",1.97,1.97,1.97,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","邮寄费",0.03,0.03,0.03,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","办公电话费",0.54,0.54,0.54,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","办公用房取暖费",20.25,20.25,20.25,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","公务用车运行维护费",{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"},"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","差旅费",1.32,1.32,1.32,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","维修（护）费",0.06,0.06,0.06,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","培训费",2.04,2.04,2.04,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","专用材料费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","工会经费",2.34,2.34,2.34,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","福利费",6.25,6.25,6.25,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","其他商品和服务支出",0.08,0.08,0.08,"","","","","","",""]
["  201","    03","      01","","","一次性医疗注入","医疗费",14.18,14.18,14.18,"","","","","","",""]
["  201","    03","      01","","","奖励金","奖励金",{"v":34,"d":"34.00"},{"v":34,"d":"34.00"},{"v":34,"d":"34.00"},"","","","","","",""]
["  201","    03","      01","","","住房公积金","住房公积金",28.97,28.97,28.97,"","","","","","",""]
["  201","    03","      01","","","采暖补贴","采暖补贴",1.93,1.93,1.93,"","","","","","",""]
["","","02","","一般行政管理事务","","",116.31,116.31,116.31,"","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","一般行政管理事务","补助工作经费","其他商品和服务支出",116.31,116.31,116.31,"","","","","","",""]
["  201","    03","      02","        048001001-高新街（政府办公厅及相关机构事务）","一般行政管理事务","补助工作经费","其他商品和服务支出",116.31,116.31,116.31,"","","","","","",""]
["204","","","","","","",598.23,598.23,598.23,"","","","","","",""]
["","99","","","","","",598.23,598.23,598.23,"","","","","","",""]
["","","01","","其他公共安全支出","","",598.23,598.23,598.23,"","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","其他公共安全支出","片区自聘78人巡防员工资","其他对个人和家庭的补助支出",152.28,152.28,152.28,"","","","","","",""]
["  204","    99","      01","        048001001-高新街（政府办公厅及相关机构事务）","其他公共安全支出","片区自聘78人巡防员工资","其他对个人和家庭的补助支出",152.28,152.28,152.28,"","","","","","",""]
["","","","048001004-高新街（其它公共安全支出）","其他公共安全支出","基本工资","基本工资",445.95,445.95,445.95,"","","","","","",""]
["  204","    99","      01","        048001004-高新街（其它公共安全支出）","","基本工资","基本工资",49.58,49.58,49.58,"","","","","","",""]
["  204","    99","      01","","","津贴补贴","津贴补贴",17.34,17.34,17.34,"","","","","","",""]
["  204","    99","      01","","","社会保障缴费","失业保险",1.22,1.22,1.22,"","","","","","",""]
["  204","    99","      01","","","社会保障缴费","医疗保险",10.97,10.97,10.97,"","","","","","",""]
["  204","    99","      01","","","社会保障缴费","工伤保险",0.24,0.24,0.24,"","","","","","",""]
["  204","    99","      01","","","社会保障缴费","生育社会保险",0.98,0.98,0.98,"","","","","","",""]
["  204","    99","      01","","","社会保障缴费","公务员医疗补助",2.44,2.44,2.44,"","","","","","",""]
["  204","    99","      01","","","绩效工资","基础性绩效",47.26,47.26,47.26,"","","","","","",""]
["  204","    99","      01","","","绩效工资","奖励性绩效",28.76,28.76,28.76,"","","","","","",""]
["  204","    99","      01","","","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",24.38,24.38,24.38,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","办公费",2.37,2.37,2.37,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","水费",1.42,1.42,1.42,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","电费",1.97,1.97,1.97,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","邮寄费",0.03,0.03,0.03,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","办公电话费",0.54,0.54,0.54,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","差旅费",1.32,1.32,1.32,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","维修（护）费",0.06,0.06,0.06,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","培训费",1.83,1.83,1.83,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","专用材料费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","工会经费",1.34,1.34,1.34,"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","福利费",5.61,5.61,5.61,"","","","","","",""]
["  204","    99","      01","","","便民警务站","其他商品和服务支出",{"v":181,"d":"181.00"},{"v":181,"d":"181.00"},{"v":181,"d":"181.00"},"","","","","","",""]
["  204","    99","      01","","","商品和服务支出","其他商品和服务支出",0.08,0.08,0.08,"","","","","","",""]
["  204","    99","      01","","","奖励金","奖励金",{"v":35.7,"d":"35.70"},{"v":35.7,"d":"35.70"},{"v":35.7,"d":"35.70"},"","","","","","",""]
["  204","    99","      01","","","住房公积金","住房公积金",27.48,27.48,27.48,"","","","","","",""]
["  204","    99","      01","","","采暖补贴","采暖补贴",1.93,1.93,1.93,"","","","","","",""]
["208","","","","","","",{"v":1083.92,"d":"1,083.92"},{"v":1083.92,"d":"1,083.92"},{"v":1083.92,"d":"1,083.92"},"","","","","","",""]
["","02","","","","","",{"v":1011.32,"d":"1,011.32"},{"v":1011.32,"d":"1,011.32"},{"v":1011.32,"d":"1,011.32"},"","","","","","",""]
["","","08","","基层政权和社区建设","","",{"v":1011.32,"d":"1,011.32"},{"v":1011.32,"d":"1,011.32"},{"v":1011.32,"d":"1,011.32"},"","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","基层政权和社区建设","经人事局批准原高新区小联防人员4人工资及社保","临时工工资",{"v":594.6,"d":"594.60"},{"v":594.6,"d":"594.60"},{"v":594.6,"d":"594.60"},"","","","","","",""]
["  208","    02","      08","        048001001-高新街（政府办公厅及相关机构事务）","基层政权和社区建设","经人事局批准原高新区小联防人员4人工资及社保","临时工工资",52.66,52.66,52.66,"","","","","","",""]
["  208","    02","      08","","","经人事局批准聘用人员10人工资及社保","临时工工资",26.93,26.93,26.93,"","","","","","",""]
["  208","    02","      08","","","人员伙食费77人","其他商品和服务支出",83.77,83.77,83.77,"","","","","","",""]
["  208","    02","      08","","","8各社区专项工作经费","其他商品和服务支出",{"v":360,"d":"360.00"},{"v":360,"d":"360.00"},{"v":360,"d":"360.00"},"","","","","","",""]
["  208","    02","      08","","","社区包户人员考核奖励金","奖励金",71.24,71.24,71.24,"","","","","","",""]
["","","","048001003-高新街（基层政权和社区建设）","基层政权和社区建设","基本工资","基本工资",416.72,416.72,416.72,"","","","","","",""]
["  208","    02","      08","        048001003-高新街（基层政权和社区建设）","","基本工资","基本工资",{"v":72.7,"d":"72.70"},{"v":72.7,"d":"72.70"},{"v":72.7,"d":"72.70"},"","","","","","",""]
["  208","    02","      08","","","津贴补贴","津贴补贴",22.23,22.23,22.23,"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","失业保险",1.69,1.69,1.69,"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","医疗保险",{"v":15.2,"d":"15.20"},{"v":15.2,"d":"15.20"},{"v":15.2,"d":"15.20"},"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","工伤保险",0.34,0.34,0.34,"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","生育社会保险",1.35,1.35,1.35,"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","公务员医疗补助",3.38,3.38,3.38,"","","","","","",""]
["  208","    02","      08","","","绩效工资","基础性绩效",62.18,62.18,62.18,"","","","","","",""]
["  208","    02","      08","","","绩效工资","奖励性绩效",38.85,38.85,38.85,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","办公费",3.05,3.05,3.05,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","水费",1.82,1.82,1.82,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","电费",2.54,2.54,2.54,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","邮寄费",0.04,0.04,0.04,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","办公电话费",0.69,0.69,0.69,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","差旅费",{"v":1.7,"d":"1.70"},{"v":1.7,"d":"1.70"},{"v":1.7,"d":"1.70"},"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","维修（护）费",0.08,0.08,0.08,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","培训费",2.53,2.53,2.53,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","专用材料费",0.13,0.13,0.13,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","工会经费",{"v":1.9,"d":"1.90"},{"v":1.9,"d":"1.90"},{"v":1.9,"d":"1.90"},"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","福利费",7.77,7.77,7.77,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","其他商品和服务支出",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"","","","","","",""]
["  208","    02","      08","","","访惠聚活动开办 费","其他商品和服务支出",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},"","","","","","",""]
["  208","    02","      08","","","奖励金","奖励金",{"v":45.9,"d":"45.90"},{"v":45.9,"d":"45.90"},{"v":45.9,"d":"45.90"},"","","","","","",""]
["  208","    02","      08","","","住房公积金","住房公积金",36.79,36.79,36.79,"","","","","","",""]
["  208","    02","      08","","","采暖补贴","采暖补贴",2.48,2.48,2.48,"","","","","","",""]
["  208","    02","      08","","","楼栋长津贴","其他对个人和家庭的补助支出",41.28,41.28,41.28,"","","","","","",""]
["","05","","","","","",{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},"","","","","","",""]
["","","05","","机关事业单位基本养老保险缴费支出","","",{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},"","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",27.88,27.88,27.88,"","","","","","",""]
["  208","    05","      05","        048001001-高新街（政府办公厅及相关机构事务）","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",27.88,27.88,27.88,"","","","","","",""]
["","","","048001002-高新街(计划生育事务）","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",10.94,10.94,10.94,"","","","","","",""]
["  208","    05","      05","        048001002-高新街(计划生育事务）","","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",10.94,10.94,10.94,"","","","","","",""]
["","","","048001003-高新街（基层政权和社区建设）","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",33.78,33.78,33.78,"","","","","","",""]
["  208","    05","      05","        048001003-高新街（基层政权和社区建设）","","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",33.78,33.78,33.78,"","","","","","",""]
["210","","","","","","",105.92,105.92,105.92,"","","","","","",""]
["","07","","","","","",105.92,105.92,105.92,"","","","","","",""]
["","","99","","其他计划生育事务支出","","",105.92,105.92,105.92,"","","","","","",""]
["","","","048001002-高新街(计划生育事务）","其他计划生育事务支出","基本工资","基本工资",105.92,105.92,105.92,"","","","","","",""]
["  210","    07","      99","        048001002-高新街(计划生育事务）","其他计划生育事务支出","基本工资","基本工资",23.14,23.14,23.14,"","","","","","",""]
["  210","    07","      99","","","津贴补贴","津贴补贴",7.44,7.44,7.44,"","","","","","",""]
["  210","    07","      99","","","社会保障缴费","失业保险",0.55,0.55,0.55,"","","","","","",""]
["  210","    07","      99","","","社会保障缴费","医疗保险",4.93,4.93,4.93,"","","","","","",""]
["  210","    07","      99","","","社会保障缴费","工伤保险",0.11,0.11,0.11,"","","","","","",""]
["  210","    07","      99","","","社会保障缴费","生育社会保险",0.44,0.44,0.44,"","","","","","",""]
["  210","    07","      99","","","社会保障缴费","公务员医疗补助",1.09,1.09,1.09,"","","","","","",""]
["  210","    07","      99","","","绩效工资","基础性绩效",20.49,20.49,20.49,"","","","","","",""]
["  210","    07","      99","","","绩效工资","奖励性绩效",12.68,12.68,12.68,"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","办公费",{"v":0.9,"d":"0.90"},{"v":0.9,"d":"0.90"},{"v":0.9,"d":"0.90"},"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","水费",0.54,0.54,0.54,"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","电费",0.75,0.75,0.75,"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","邮寄费",0.01,0.01,0.01,"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","办公电话费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","差旅费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","维修（护）费",0.02,0.02,0.02,"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","培训费",0.82,0.82,0.82,"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","专用材料费",0.04,0.04,0.04,"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","工会经费",0.61,0.61,0.61,"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","福利费",2.52,2.52,2.52,"","","","","","",""]
["  210","    07","      99","","","商品和服务支出","其他商品和服务支出",0.03,0.03,0.03,"","","","","","",""]
["  210","    07","      99","","","奖励金","奖励金",{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},"","","","","","",""]
["  210","    07","      99","","","住房公积金","住房公积金",12.07,12.07,12.07,"","","","","","",""]
["  210","    07","      99","","","采暖补贴","采暖补贴",0.74,0.74,0.74,"","","","","","",""]
["212","","","","","","",40.88,40.88,40.88,"","","","","","",""]
["","05","","","","","",40.88,40.88,40.88,"","","","","","",""]
["","","01","","城乡社区环境卫生","","",40.88,40.88,40.88,"","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","城乡社区环境卫生","保洁员早餐","其他商品和服务支出",40.88,40.88,40.88,"","","","","","",""]
["  212","    05","      01","        048001001-高新街（政府办公厅及相关机构事务）","城乡社区环境卫生","保洁员早餐","其他商品和服务支出",40.88,40.88,40.88,"","","","","","",""]
["","","","","","","","","","","","","","","","",""]

{"sheet":"单位支出明细-经济科目","index":6,"n_rows":34,"n_cols":17,"rows_kept":34,"merged":[[0,0,0,16],[1,0,1,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,9,2,9],[1,10,2,10],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,16,2,16]],"flags":["formulas_cached_only"]}
["单位支出明细表-经济科目"]
["科目编码",null,null,"预算单位","项名称","总计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补助支出","转移性支出","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
["总计:","","","","",{"v":2296.23,"d":"2,296.23"},851.87,922.09,522.27,"","","","","","","",""]
["201","","","","",467.28,227.72,160.48,79.08,"","","","","","","",""]
["","03","","","",467.28,227.72,160.48,79.08,"","","","","","","",""]
["","","01","","",350.97,227.72,44.17,79.08,"","","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","行政运行",350.97,227.72,44.17,79.08,"","","","","","","",""]
["","","02","","",116.31,"",116.31,"","","","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","一般行政管理事务",116.31,"",116.31,"","","","","","","","",""]
["204","","","","",598.23,183.17,197.67,217.39,"","","","","","","",""]
["","99","","","",598.23,183.17,197.67,217.39,"","","","","","","",""]
["","","01","","",598.23,183.17,197.67,217.39,"","","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","其他公共安全支出",152.28,"","",152.28,"","","","","","","",""]
["","","","048001004-高新街（其它公共安全支出）","其他公共安全支出",445.95,183.17,197.67,65.11,"","","","","","","",""]
["208","","","","",{"v":1083.92,"d":"1,083.92"},370.11,516.12,197.69,"","","","","","","",""]
["","02","","","",{"v":1011.32,"d":"1,011.32"},297.51,516.12,197.69,"","","","","","","",""]
["","","08","","",{"v":1011.32,"d":"1,011.32"},297.51,516.12,197.69,"","","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","基层政权和社区建设",{"v":594.6,"d":"594.60"},79.59,443.77,71.24,"","","","","","","",""]
["","","","048001003-高新街（基层政权和社区建设）","基层政权和社区建设",416.72,217.92,72.35,126.45,"","","","","","","",""]
["","05","","","",{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},"","","","","","","","","",""]
["","","05","","",{"v":72.6,"d":"72.60"},{"v":72.6,"d":"72.60"},"","","","","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","机关事业单位基本养老保险缴费支出",27.88,27.88,"","","","","","","","","",""]
["","","","048001002-高新街(计划生育事务）","机关事业单位基本养老保险缴费支出",10.94,10.94,"","","","","","","","","",""]
["","","","048001003-高新街（基层政权和社区建设）","机关事业单位基本养老保险缴费支出",33.78,33.78,"","","","","","","","","",""]
["210","","","","",105.92,70.87,6.94,28.11,"","","","","","","",""]
["","07","","","",105.92,70.87,6.94,28.11,"","","","","","","",""]
["","","99","","",105.92,70.87,6.94,28.11,"","","","","","","",""]
["","","","048001002-高新街(计划生育事务）","其他计划生育事务支出",105.92,70.87,6.94,28.11,"","","","","","","",""]
["212","","","","",40.88,"",40.88,"","","","","","","","",""]
["","05","","","",40.88,"",40.88,"","","","","","","","",""]
["","","01","","",40.88,"",40.88,"","","","","","","","",""]
["","","","048001001-高新街（政府办公厅及相关机构事务）","城乡社区环境卫生",40.88,"",40.88,"","","","","","","","",""]
["","","","","","","","","","","","","","","","",""]

{"sheet":"三公经费表","index":7,"n_rows":15,"n_cols":6,"rows_kept":15,"merged":[[0,0,0,5],[1,0,3,0],[1,1,3,1],[1,2,1,5],[2,2,3,2],[2,3,3,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["三公经费表"]
["单位编码/名称","合计","三公经费"]
[null,null,"因公出国（境）费用","公务接待费","公务用车运行维护费"]
[{"$nulls":4},"公务用车运行费","公务用车购置费"]
["总计:",{"v":5.4,"d":"5.40"},"","",{"v":5.4,"d":"5.40"},""]
["048001-高新街片区管委会",{"v":5.4,"d":"5.40"},"","",{"v":5.4,"d":"5.40"},""]
["  048001001-高新街（政府办公厅及相关机构事务）",{"v":5.4,"d":"5.40"},"","",{"v":5.4,"d":"5.40"},""]
["    048001-高新街片区管委会",{"v":5.4,"d":"5.40"},"","",{"v":5.4,"d":"5.40"},""]
["  048001002-高新街(计划生育事务）","","","","",""]
["","","","","",""]
["  048001003-高新街（基层政权和社区建设）","","","","",""]
["","","","","",""]
["  048001004-高新街（其它公共安全支出）","","","","",""]
["","","","","",""]
["","","","","",""]