{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["目录","附表3-1","附表3-2","附表3-3","附表3-4","附表3-5","附表3-6","附表3-7","附表3-8","附表3-9"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["目录"]
[]
["附表3-1","部门预算收支总表"]
["附表3-2","部门预算收入总表"]
["附表3-3","部门预算支出总表"]
["附表3-4","部门预算财政拨款收支总表"]
["附表3-5","部门预算一般公共预算财政拨款支出表"]
["附表3-6","部门预算一般公共预算财政拨款基本支出表"]
["附表3-7","部门预算政府性基金预算财政拨款支出表"]
["附表3-8","部门预算国有资本经营预算财政拨款支出表"]
["附表3-9","部门预算财政拨款“三公”经费支出表"]

{"sheet":"附表3-1","index":1,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[1,0,1,4],[2,0,2,2],[3,0,4,0],[3,1,3,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
["附表3-1"]
["部门预算收支总表","","","",""]
["部门编码及名称：[108]社会事务局","预算年度：2019","","预算年度：2019","金额单位：万元"]
["序号","收入","资金来源","支出",""]
["栏次","项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[1,"一、财政拨款收入",20557.69,"一、一般公共服务支出",542.91]
[2,"二、上级拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
[3,"三、事业收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
[4,"    其中：财政专户收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[5,"四、经营收入",{"v":0,"d":"0.00"},"五、教育支出",9506.94]
[6,"五、附属单位上缴收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[7,"六、其他收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":72.47800000000001,"d":"72.48"}]
[8,"","","八、社会保障和就业支出",4848.76]
[9,"","","九、社会保险基金支出",{"v":0,"d":"0.00"}]
[10,"","","十、卫生健康支出",2991.81]
[11,"","","十一、节能环保支出",{"v":0,"d":"0.00"}]
[12,"","","十二、城乡社区支出",{"v":2000,"d":"2000.00"}]
[13,"","","十三、农林水支出",{"v":0,"d":"0.00"}]
[14,"","","十四、交通运输支出",{"v":0,"d":"0.00"}]
[15,"","","十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[16,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[17,"","","十七、金融支出",{"v":0,"d":"0.00"}]
[18,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[19,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[20,"","","二十、住房保障支出",587.79]
[21,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[22,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[23,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[24,"","","二十四、预备费",{"v":0,"d":"0.00"}]
[25,"","","二十五、其他支出",{"v":7,"d":"7.00"}]
[26,"","","二十六、转移性支出",{"v":0,"d":"0.00"}]
[27,"","","二十七、债务还本支出",{"v":0,"d":"0.00"}]
[28,"","","二十八、债务付息支出",{"v":0,"d":"0.00"}]
[29,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[30,"        本年收入合计",20557.69,"        本年支出合计",{"v":20557.688000000002,"d":"20557.69"}]
[31,"    用事业基金弥补收支差额",{"v":0,"d":"0.00"},"    结余分配",{"v":0,"d":"0.00"}]
[32,"    年初结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"}]
[33,"            合计",20557.69,"            合计",{"v":20557.688000000002,"d":"20557.69"}]

{"sheet":"附表3-2","index":2,"n_rows":102,"n_cols":11,"rows_kept":102,"merged":[[1,0,1,10],[2,0,2,6],[2,7,2,8],[2,9,2,10],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["附表3-2"]
["部门预算收入总表","","","","","","","","","",""]
["部门编码及名称：[108]社会事务局","","","","","年度：","","预算年度：2019","","金额单位：万元",""]
["序号","科目","","本年收入合计","财政拨款收入","上级补助收入","事业收入","","经营收入","附属单位上缴收入","其他收入"]
["栏次","功能分类科目编码","科目名称","","小计","事业费限额","小计","其中：财政专户收入","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[1,"","合计",{"v":20557.688000000002,"d":"20557.69"},{"v":20557.688000000002,"d":"20557.69"},{"v":0,"d":"0.00"},{"v":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,"201","一般公共服务支出",542.91,542.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"20103","政府办公厅（室）及相关机构事务",542.91,542.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"2010301","行政运行",447.91,447.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"2010302","一般行政管理事务",{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"2010308","信访事务",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"205","教育支出",9506.94,9506.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"20501","教育管理事务",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2050102","一般行政管理事务",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":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,"20502","普通教育",{"v":8118.640000000001,"d":"8118.64"},{"v":8118.640000000001,"d":"8118.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"2050201","学前教育",96.68,96.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"2050202","小学教育",{"v":4702.7,"d":"4702.70"},{"v":4702.7,"d":"4702.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"2050203","初中教育",2056.82,2056.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"2050299","其他普通教育支出",1262.44,1262.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"20509","教育费附加安排的支出",{"v":1383.3,"d":"1383.30"},{"v":1383.3,"d":"1383.30"},{"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"}]
[16,"2050999","其他教育费附加安排的支出",{"v":1383.3,"d":"1383.30"},{"v":1383.3,"d":"1383.30"},{"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"}]
[17,"207","文化旅游体育与传媒支出",{"v":72.47800000000001,"d":"72.48"},{"v":72.47800000000001,"d":"72.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"20701","文化和旅游",{"v":18.6,"d":"18.60"},{"v":18.6,"d":"18.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"2070108","文化活动",{"v":15.6,"d":"15.60"},{"v":15.6,"d":"15.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"2070112","文化和旅游市场管理",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"20702","文物",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"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"}]
[22,"2070205","博物馆",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"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"}]
[23,"20706","新闻出版电影",3.66,3.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"2070607","电影",3.66,3.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"20799","其他文化体育与传媒支出",{"v":47.718,"d":"47.72"},{"v":47.718,"d":"47.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"2079999","其他文化体育与传媒支出",{"v":47.718,"d":"47.72"},{"v":47.718,"d":"47.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"208","社会保障和就业支出",4848.76,4848.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"20802","民政管理事务",{"v":191,"d":"191.00"},{"v":191,"d":"191.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"2080299","其他民政管理事务支出",{"v":191,"d":"191.00"},{"v":191,"d":"191.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"20805","行政事业单位离退休",2529.52,2529.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"2080502","事业单位离退休",1158.02,1158.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"2080505","机关事业单位基本养老保险缴费支出★",979.63,979.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"2080506","机关事业单位职业年金缴费支出★",391.87,391.87,{"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"}]
[34,"20807","就业补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"2080799","其他就业补助支出",{"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"}]
[36,"20808","抚恤",1235.74,1235.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"2080801","死亡抚恤",{"v":52.239999999999995,"d":"52.24"},{"v":52.239999999999995,"d":"52.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[38,"2080802","伤残抚恤",{"v":122,"d":"122.00"},{"v":122,"d":"122.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[39,"2080803","在乡复员、退伍军人生活补助",{"v":234.5,"d":"234.50"},{"v":234.5,"d":"234.50"},{"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"}]
[40,"2080805","义务兵优待",{"v":816.8,"d":"816.80"},{"v":816.8,"d":"816.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[41,"2080899","其他优抚支出",{"v":10.2,"d":"10.20"},{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[42,"20809","退役安置",245.25,245.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[43,"2080901","退役士兵安置",241.75,241.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[44,"2080902","军队移交政府的离退休人员安置",{"v":3.5,"d":"3.50"},{"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"}]
[45,"20810","社会福利",8.34,8.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[46,"2081001","儿童福利",{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[47,"2081099","其他社会福利支出",7.24,7.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[48,"20811","残疾人事业",{"v":83,"d":"83.00"},{"v":83,"d":"83.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[49,"2081107","残疾人生活和护理补贴",{"v":33,"d":"33.00"},{"v":33,"d":"33.00"},{"v":0,"d":"0.00"},{"v":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,"2081199","其他残疾人事业支出",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[51,"20819","最低生活保障",87.28,87.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[52,"2081901","城市最低生活保障金支出",50.28,50.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[53,"2081902","农村最低生活保障金支出",{"v":37,"d":"37.00"},{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[54,"20821","特困人员救助供养",{"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"}]
[55,"2082101","城市特困人员救助供养支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[56,"2082102","农村特困人员救助供养支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[57,"20825","其他生活救助",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[58,"2082501","其他城市生活救助",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[59,"20826","财政对基本养老保险基金的补助",77.28,77.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[60,"2082699","财政对其他基本养老保险基金的补助",77.28,77.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[61,"20828","退役军人管理事务",80.35,80.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[62,"2082802","一般行政管理事务",{"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"}]
[63,"2082804","拥军优属",70.35,70.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[64,"20899","其他社会保障和就业支出",{"v":299,"d":"299.00"},{"v":299,"d":"299.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[65,"2089901","其他社会保障和就业支出",{"v":299,"d":"299.00"},{"v":299,"d":"299.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[66,"210","卫生健康支出",{"v":2991.8100000000004,"d":"2991.81"},{"v":2991.8100000000004,"d":"2991.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[67,"21001","卫生健康管理事务",{"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"}]
[68,"2100103","机关服务",{"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"}]
[69,"21003","基层医疗卫生机构",258.93,258.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[70,"2100302","乡镇卫生院",{"v":207.3,"d":"207.30"},{"v":207.3,"d":"207.30"},{"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"}]
[71,"2100399","其他基层医疗卫生机构支出",{"v":51.629999999999995,"d":"51.63"},{"v":51.629999999999995,"d":"51.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[72,"21004","公共卫生",804.48,804.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[73,"2100401","疾病预防控制机构",8.25,8.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[74,"2100402","卫生监督机构",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"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"}]
[75,"2100408","基本公共卫生服务",790.78,790.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[76,"2100499","其他公共卫生支出",2.95,2.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[77,"21007","计划生育事务",{"v":829.1600000000001,"d":"829.16"},{"v":829.1600000000001,"d":"829.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[78,"2100717","计划生育服务",808.96,808.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[79,"2100799","其他计划生育事务支出",{"v":20.2,"d":"20.20"},{"v":20.2,"d":"20.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[80,"21011","行政事业单位医疗",1008.24,1008.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[81,"2101101","行政单位医疗",2.34,2.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[82,"2101102","事业单位医疗",{"v":1005.9,"d":"1005.90"},{"v":1005.9,"d":"1005.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[83,"21013","医疗救助",{"v":31,"d":"31.00"},{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[84,"2101301","城乡医疗救助",{"v":31,"d":"31.00"},{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[85,"21014","优抚对象医疗",{"v":59,"d":"59.00"},{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[86,"2101401","优抚对象医疗补助",{"v":59,"d":"59.00"},{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[87,"212","城乡社区支出",{"v":2000,"d":"2000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[88,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":2000,"d":"2000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[89,"2120803","城市建设支出",{"v":2000,"d":"2000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[90,"221","住房保障支出",587.79,587.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[91,"22102","住房改革支出",587.79,587.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[92,"2210201","住房公积金",587.79,587.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[93,"229","其他支出",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[94,"22960","彩票公益金安排的支出",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[95,"2296002","用于社会福利的彩票公益金支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[96,"2296013","用于城乡医疗救助的彩票公益金支出",{"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"}]

{"sheet":"附表3-3","index":3,"n_rows":102,"n_cols":18,"rows_kept":102,"merged":[[1,0,1,8],[2,0,2,4],[2,5,2,6],[2,7,2,8],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["附表3-3"]
["部门预算支出总表","","","","","","","",""]
["部门编码及名称：[108]社会事务局","","","","年度：","预算年度：2019","","金额单位：万元",""]
["序号","科目","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["栏次","功能分类科目编码","科目名称","","事业费限额","其他","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8"]
[1,"","合计",{"v":20557.688000000002,"d":"20557.69"},{"v":11098.310000000001,"d":"11098.31"},{"v":9459.378,"d":"9459.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"201","一般公共服务支出",542.91,447.91,{"v":94.99999999999994,"d":"95.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"201","一般公共服务支出",{"$nulls":3},true,542.91]
[3,"20103","政府办公厅（室）及相关机构事务",542.91,447.91,{"v":94.99999999999994,"d":"95.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20103","政府办公厅（室）及相关机构事务",{"$nulls":3},true,542.91]
[4,"2010301","行政运行",447.91,447.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2010301","行政运行",{"$nulls":3},true,447.91]
[5,"2010302","一般行政管理事务",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2010302","一般行政管理事务",{"$nulls":3},true,{"v":90,"d":"90.00"}]
[6,"2010308","信访事务",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2010308","信访事务",{"$nulls":3},true,{"v":5,"d":"5.00"}]
[7,"205","教育支出",9506.94,6524.85,2982.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"205","教育支出",{"$nulls":3},true,9506.94]
[8,"20501","教育管理事务",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20501","教育管理事务",{"$nulls":3},true,{"v":5,"d":"5.00"}]
[9,"2050102","一般行政管理事务",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2050102","一般行政管理事务",{"$nulls":3},true,{"v":5,"d":"5.00"}]
[10,"20502","普通教育",{"v":8118.640000000001,"d":"8118.64"},6524.85,{"v":1593.7900000000009,"d":"1593.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20502","普通教育",{"$nulls":3},true,{"v":8118.640000000001,"d":"8118.64"}]
[11,"2050201","学前教育",96.68,{"v":0,"d":"0.00"},96.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2050201","学前教育",{"$nulls":3},true,96.68]
[12,"2050202","小学教育",{"v":4702.7,"d":"4702.70"},4468.03,{"v":234.67000000000007,"d":"234.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2050202","小学教育",{"$nulls":3},true,{"v":4702.7,"d":"4702.70"}]
[13,"2050203","初中教育",2056.82,2056.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2050203","初中教育",{"$nulls":3},true,2056.82]
[14,"2050299","其他普通教育支出",1262.44,{"v":0,"d":"0.00"},1262.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2050299","其他普通教育支出",{"$nulls":3},true,1262.44]
[15,"20509","教育费附加安排的支出",{"v":1383.3,"d":"1383.30"},{"v":0,"d":"0.00"},{"v":1383.3,"d":"1383.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20509","教育费附加安排的支出",{"$nulls":3},true,{"v":1383.3,"d":"1383.30"}]
[16,"2050999","其他教育费附加安排的支出",{"v":1383.3,"d":"1383.30"},{"v":0,"d":"0.00"},{"v":1383.3,"d":"1383.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2050999","其他教育费附加安排的支出",{"$nulls":3},true,{"v":1383.3,"d":"1383.30"}]
[17,"207","文化旅游体育与传媒支出",{"v":72.47800000000001,"d":"72.48"},{"v":0,"d":"0.00"},{"v":72.47800000000001,"d":"72.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"207","文化旅游体育与传媒支出",{"$nulls":3},true,{"v":72.47800000000001,"d":"72.48"}]
[18,"20701","文化和旅游",{"v":18.6,"d":"18.60"},{"v":0,"d":"0.00"},{"v":18.6,"d":"18.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20701","文化和旅游",{"$nulls":3},true,{"v":18.6,"d":"18.60"}]
[19,"2070108","文化活动",{"v":15.6,"d":"15.60"},{"v":0,"d":"0.00"},{"v":15.6,"d":"15.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2070108","文化活动",{"$nulls":3},true,{"v":15.6,"d":"15.60"}]
[20,"2070112","文化和旅游市场管理",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2070112","文化和旅游市场管理",{"$nulls":3},true,{"v":3,"d":"3.00"}]
[21,"20702","文物",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20702","文物",{"$nulls":3},true,{"v":2.5,"d":"2.50"}]
[22,"2070205","博物馆",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2070205","博物馆",{"$nulls":3},true,{"v":2.5,"d":"2.50"}]
[23,"20706","新闻出版电影",3.66,{"v":0,"d":"0.00"},3.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20706","新闻出版电影",{"$nulls":3},true,3.66]
[24,"2070607","电影",3.66,{"v":0,"d":"0.00"},3.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2070607","电影",{"$nulls":3},true,3.66]
[25,"20799","其他文化体育与传媒支出",{"v":47.718,"d":"47.72"},{"v":0,"d":"0.00"},{"v":47.718,"d":"47.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20799","其他文化体育与传媒支出",{"$nulls":3},true,{"v":47.718,"d":"47.72"}]
[26,"2079999","其他文化体育与传媒支出",{"v":47.718,"d":"47.72"},{"v":0,"d":"0.00"},{"v":47.718,"d":"47.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2079999","其他文化体育与传媒支出",{"$nulls":3},true,{"v":47.718,"d":"47.72"}]
[27,"208","社会保障和就业支出",4848.76,2529.52,{"v":2319.2400000000002,"d":"2319.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"208","社会保障和就业支出",{"$nulls":3},true,4848.76]
[28,"20802","民政管理事务",{"v":191,"d":"191.00"},{"v":0,"d":"0.00"},{"v":191,"d":"191.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20802","民政管理事务",{"$nulls":3},true,{"v":191,"d":"191.00"}]
[29,"2080299","其他民政管理事务支出",{"v":191,"d":"191.00"},{"v":0,"d":"0.00"},{"v":191,"d":"191.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080299","其他民政管理事务支出",{"$nulls":3},true,{"v":191,"d":"191.00"}]
[30,"20805","行政事业单位离退休",2529.52,2529.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20805","行政事业单位离退休",{"$nulls":3},true,2529.52]
[31,"2080502","事业单位离退休",1158.02,1158.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080502","事业单位离退休",{"$nulls":3},true,1158.02]
[32,"2080505","机关事业单位基本养老保险缴费支出★",979.63,979.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080505","机关事业单位基本养老保险缴费支出★",{"$nulls":3},true,979.63]
[33,"2080506","机关事业单位职业年金缴费支出★",391.87,391.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080506","机关事业单位职业年金缴费支出★",{"$nulls":3},true,391.87]
[34,"20807","就业补助",{"v":0,"d":"0.00"},{"v":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,"20807","就业补助",{"$nulls":3},true,{"v":0,"d":"0.00"}]
[35,"2080799","其他就业补助支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080799","其他就业补助支出",{"$nulls":3},true]
[36,"20808","抚恤",1235.74,{"v":0,"d":"0.00"},1235.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20808","抚恤",{"$nulls":3},true,1235.74]
[37,"2080801","死亡抚恤",{"v":52.239999999999995,"d":"52.24"},{"v":0,"d":"0.00"},{"v":52.239999999999995,"d":"52.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080801","死亡抚恤",{"$nulls":3},true,{"v":52.239999999999995,"d":"52.24"}]
[38,"2080802","伤残抚恤",{"v":122,"d":"122.00"},{"v":0,"d":"0.00"},{"v":122,"d":"122.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080802","伤残抚恤",{"$nulls":3},true,{"v":122,"d":"122.00"}]
[39,"2080803","在乡复员、退伍军人生活补助",{"v":234.5,"d":"234.50"},{"v":0,"d":"0.00"},{"v":234.5,"d":"234.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080803","在乡复员、退伍军人生活补助",{"$nulls":3},true,{"v":234.5,"d":"234.50"}]
[40,"2080805","义务兵优待",{"v":816.8,"d":"816.80"},{"v":0,"d":"0.00"},{"v":816.8,"d":"816.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080805","义务兵优待",{"$nulls":3},true,{"v":816.8,"d":"816.80"}]
[41,"2080899","其他优抚支出",{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"},{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080899","其他优抚支出",{"$nulls":3},true,{"v":10.2,"d":"10.20"}]
[42,"20809","退役安置",245.25,{"v":0,"d":"0.00"},245.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20809","退役安置",{"$nulls":3},true,245.25]
[43,"2080901","退役士兵安置",241.75,{"v":0,"d":"0.00"},241.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2080901","退役士兵安置",{"$nulls":3},true,241.75]
[44,"2080902","军队移交政府的离退休人员安置",{"v":3.5,"d":"3.50"},{"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"},null,null,"2080902","军队移交政府的离退休人员安置",{"$nulls":3},true,{"v":3.5,"d":"3.50"}]
[45,"20810","社会福利",8.34,{"v":0,"d":"0.00"},8.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20810","社会福利",{"$nulls":3},true,8.34]
[46,"2081001","儿童福利",{"v":1.1,"d":"1.10"},{"v":0,"d":"0.00"},{"v":1.1,"d":"1.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2081001","儿童福利",{"$nulls":3},true,{"v":1.1,"d":"1.10"}]
[47,"2081099","其他社会福利支出",7.24,{"v":0,"d":"0.00"},7.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2081099","其他社会福利支出",{"$nulls":3},true,7.24]
[48,"20811","残疾人事业",{"v":83,"d":"83.00"},{"v":0,"d":"0.00"},{"v":83,"d":"83.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20811","残疾人事业",{"$nulls":3},true,{"v":83,"d":"83.00"}]
[49,"2081107","残疾人生活和护理补贴",{"v":33,"d":"33.00"},{"v":0,"d":"0.00"},{"v":33,"d":"33.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2081107","残疾人生活和护理补贴",{"$nulls":3},true,{"v":33,"d":"33.00"}]
[50,"2081199","其他残疾人事业支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2081199","其他残疾人事业支出",{"$nulls":3},true,{"v":50,"d":"50.00"}]
[51,"20819","最低生活保障",87.28,{"v":0,"d":"0.00"},87.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20819","最低生活保障",{"$nulls":3},true,87.28]
[52,"2081901","城市最低生活保障金支出",50.28,{"v":0,"d":"0.00"},50.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2081901","城市最低生活保障金支出",{"$nulls":3},true,50.28]
[53,"2081902","农村最低生活保障金支出",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2081902","农村最低生活保障金支出",{"$nulls":3},true,{"v":37,"d":"37.00"}]
[54,"20821","特困人员救助供养",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20821","特困人员救助供养",{"$nulls":3},true,{"v":10,"d":"10.00"}]
[55,"2082101","城市特困人员救助供养支出",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2082101","城市特困人员救助供养支出",{"$nulls":3},true,{"v":6,"d":"6.00"}]
[56,"2082102","农村特困人员救助供养支出",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2082102","农村特困人员救助供养支出",{"$nulls":3},true,{"v":4,"d":"4.00"}]
[57,"20825","其他生活救助",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20825","其他生活救助",{"$nulls":3},true,{"v":2,"d":"2.00"}]
[58,"2082501","其他城市生活救助",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2082501","其他城市生活救助",{"$nulls":3},true,{"v":2,"d":"2.00"}]
[59,"20826","财政对基本养老保险基金的补助",77.28,{"v":0,"d":"0.00"},77.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20826","财政对基本养老保险基金的补助",{"$nulls":3},true,77.28]
[60,"2082699","财政对其他基本养老保险基金的补助",77.28,{"v":0,"d":"0.00"},77.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2082699","财政对其他基本养老保险基金的补助",{"$nulls":3},true,77.28]
[61,"20828","退役军人管理事务",80.35,{"v":0,"d":"0.00"},80.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20828","退役军人管理事务",{"$nulls":3},true,80.35]
[62,"2082802","一般行政管理事务",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2082802","一般行政管理事务",{"$nulls":3},true,{"v":10,"d":"10.00"}]
[63,"2082804","拥军优属",70.35,{"v":0,"d":"0.00"},70.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2082804","拥军优属",{"$nulls":3},true,70.35]
[64,"20899","其他社会保障和就业支出",{"v":299,"d":"299.00"},{"v":0,"d":"0.00"},{"v":299,"d":"299.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"20899","其他社会保障和就业支出",{"$nulls":3},true,{"v":299,"d":"299.00"}]
[65,"2089901","其他社会保障和就业支出",{"v":299,"d":"299.00"},{"v":0,"d":"0.00"},{"v":299,"d":"299.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2089901","其他社会保障和就业支出",{"$nulls":3},true,{"v":299,"d":"299.00"}]
[66,"210","卫生健康支出",{"v":2991.8100000000004,"d":"2991.81"},1008.24,{"v":1983.5700000000004,"d":"1983.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"210","卫生健康支出",{"$nulls":3},true,{"v":2991.8100000000004,"d":"2991.81"}]
[67,"21001","卫生健康管理事务",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"21001","卫生健康管理事务",{"$nulls":3},true,{"v":1,"d":"1.00"}]
[68,"2100103","机关服务",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2100103","机关服务",{"$nulls":3},true,{"v":1,"d":"1.00"}]
[69,"21003","基层医疗卫生机构",258.93,{"v":0,"d":"0.00"},258.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"21003","基层医疗卫生机构",{"$nulls":3},true,258.93]
[70,"2100302","乡镇卫生院",{"v":207.3,"d":"207.30"},{"v":0,"d":"0.00"},{"v":207.3,"d":"207.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2100302","乡镇卫生院",{"$nulls":3},true,{"v":207.3,"d":"207.30"}]
[71,"2100399","其他基层医疗卫生机构支出",{"v":51.629999999999995,"d":"51.63"},{"v":0,"d":"0.00"},{"v":51.629999999999995,"d":"51.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2100399","其他基层医疗卫生机构支出",{"$nulls":3},true,{"v":51.629999999999995,"d":"51.63"}]
[72,"21004","公共卫生",804.48,{"v":0,"d":"0.00"},804.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"21004","公共卫生",{"$nulls":3},true,804.48]
[73,"2100401","疾病预防控制机构",8.25,{"v":0,"d":"0.00"},8.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2100401","疾病预防控制机构",{"$nulls":3},true,8.25]
[74,"2100402","卫生监督机构",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2100402","卫生监督机构",{"$nulls":3},true,{"v":2.5,"d":"2.50"}]
[75,"2100408","基本公共卫生服务",790.78,{"v":0,"d":"0.00"},790.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2100408","基本公共卫生服务",{"$nulls":3},true,790.78]
[76,"2100499","其他公共卫生支出",2.95,{"v":0,"d":"0.00"},2.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2100499","其他公共卫生支出",{"$nulls":3},true,2.95]
[77,"21007","计划生育事务",{"v":829.1600000000001,"d":"829.16"},{"v":0,"d":"0.00"},{"v":829.1600000000001,"d":"829.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"21007","计划生育事务",{"$nulls":3},true,{"v":829.1600000000001,"d":"829.16"}]
[78,"2100717","计划生育服务",808.96,{"v":0,"d":"0.00"},808.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2100717","计划生育服务",{"$nulls":3},true,808.96]
[79,"2100799","其他计划生育事务支出",{"v":20.2,"d":"20.20"},{"v":0,"d":"0.00"},{"v":20.2,"d":"20.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2100799","其他计划生育事务支出",{"$nulls":3},true,{"v":20.2,"d":"20.20"}]
[80,"21011","行政事业单位医疗",1008.24,1008.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"21011","行政事业单位医疗",{"$nulls":3},true,1008.24]
[81,"2101101","行政单位医疗",2.34,2.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2101101","行政单位医疗",{"$nulls":3},true,2.34]
[82,"2101102","事业单位医疗",{"v":1005.9,"d":"1005.90"},{"v":1005.9,"d":"1005.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2101102","事业单位医疗",{"$nulls":3},true,{"v":1005.9,"d":"1005.90"}]
[83,"21013","医疗救助",{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"21013","医疗救助",{"$nulls":3},true,{"v":31,"d":"31.00"}]
[84,"2101301","城乡医疗救助",{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2101301","城乡医疗救助",{"$nulls":3},true,{"v":31,"d":"31.00"}]
[85,"21014","优抚对象医疗",{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"21014","优抚对象医疗",{"$nulls":3},true,{"v":59,"d":"59.00"}]
[86,"2101401","优抚对象医疗补助",{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2101401","优抚对象医疗补助",{"$nulls":3},true,{"v":59,"d":"59.00"}]
[87,"212","城乡社区支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"212","城乡社区支出",{"$nulls":3},true,{"v":2000,"d":"2000.00"}]
[88,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",{"$nulls":3},true,{"v":2000,"d":"2000.00"}]
[89,"2120803","城市建设支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2120803","城市建设支出",{"$nulls":3},true,{"v":2000,"d":"2000.00"}]
[90,"221","住房保障支出",587.79,587.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"221","住房保障支出",{"$nulls":3},true,587.79]
[91,"22102","住房改革支出",587.79,587.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"22102","住房改革支出",{"$nulls":3},true,587.79]
[92,"2210201","住房公积金",587.79,587.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2210201","住房公积金",{"$nulls":3},true,587.79]
[93,"229","其他支出",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"229","其他支出",{"$nulls":3},true,{"v":7,"d":"7.00"}]
[94,"22960","彩票公益金安排的支出",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"22960","彩票公益金安排的支出",{"$nulls":3},true,{"v":7,"d":"7.00"}]
[95,"2296002","用于社会福利的彩票公益金支出",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2296002","用于社会福利的彩票公益金支出",{"$nulls":3},true,{"v":6,"d":"6.00"}]
[96,"2296013","用于城乡医疗救助的彩票公益金支出",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"2296013","用于城乡医疗救助的彩票公益金支出",{"$nulls":3},true,{"v":1,"d":"1.00"}]

{"sheet":"附表3-4","index":4,"n_rows":38,"n_cols":8,"rows_kept":38,"merged":[[1,0,1,7],[2,0,2,3],[2,4,2,5],[2,6,2,7],[3,0,4,0],[3,1,3,2],[3,3,3,7]],"flags":["formulas_cached_only"]}
["附表3-4"]
["部门预算财政拨款收支总表","","","","","","",""]
["部门编码及名称：[108]社会事务局","","","","预算年度：2019","","金额单位：万元",""]
["序号","收入","","支出","事业收入","经营收入","附属单位上缴收入","其他收入"]
["栏次","项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
[1,"一、一般公共预算财政拨款",{"v":18550.688000000002,"d":"18550.69"},"一、一般公共服务支出",542.91,542.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"二、政府性基金预算财政拨款",{"v":2007,"d":"2007.00"},"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"三、国有资本经营预算财政拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"","","四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"","","五、教育支出",9506.94,9506.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"","","六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"","","七、文化旅游体育与传媒支出",{"v":72.47800000000001,"d":"72.48"},{"v":72.47800000000001,"d":"72.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"","","八、社会保障和就业支出",4848.76,4848.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"","","九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"","","十、卫生健康支出",2991.81,2991.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"","","十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"","","十二、城乡社区支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"}]
[13,"","","十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"","","十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"","","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"},{"v":0,"d":"0.00"}]
[16,"","","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"},{"v":0,"d":"0.00"}]
[17,"","","十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"","","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"},{"v":0,"d":"0.00"}]
[19,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"","","二十、住房保障支出",587.79,587.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"","","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"},{"v":0,"d":"0.00"}]
[22,"","","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"},{"v":0,"d":"0.00"}]
[23,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"","","二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"","","二十五、其他支出",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"}]
[26,"","","二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"","","二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"","","二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"        本年收入合计",{"v":20557.688000000002,"d":"20557.69"},"        本年支出合计",{"v":20557.688000000002,"d":"20557.69"},{"v":18550.688000000002,"d":"18550.69"},{"v":2007,"d":"2007.00"},{"v":0,"d":"0.00"}]
[31,"    年初财政拨款结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"            合计",{"v":20557.688000000002,"d":"20557.69"},"            合计",{"v":20557.688000000002,"d":"20557.69"},{"v":18550.688000000002,"d":"18550.69"},{"v":2007,"d":"2007.00"},{"v":0,"d":"0.00"}]

{"sheet":"附表3-5","index":5,"n_rows":95,"n_cols":6,"rows_kept":95,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["附表3-5"]
["部门预算一般公共预算财政拨款支出表","","","","",""]
["部门编码及名称：[108]社会事务局","","预算年度：2019","","预算年度：2019","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[1,"","合计",{"v":18550.688000000002,"d":"18550.69"},{"v":11098.310000000001,"d":"11098.31"},{"v":7452.378,"d":"7452.38"}]
[2,"201","一般公共服务支出",542.91,447.91,{"v":94.99999999999994,"d":"95.00"}]
[3,"20103","政府办公厅（室）及相关机构事务",542.91,447.91,{"v":94.99999999999994,"d":"95.00"}]
[4,"2010301","行政运行",447.91,447.91,{"v":0,"d":"0.00"}]
[5,"2010302","一般行政管理事务",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"}]
[6,"2010308","信访事务",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[7,"205","教育支出",9506.94,6524.85,2982.09]
[8,"20501","教育管理事务",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[9,"2050102","一般行政管理事务",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[10,"20502","普通教育",8118.64,6524.85,1593.79]
[11,"2050201","学前教育",96.68,{"v":0,"d":"0.00"},96.68]
[12,"2050202","小学教育",{"v":4702.7,"d":"4702.70"},4468.03,234.67]
[13,"2050203","初中教育",2056.82,2056.82,{"v":0,"d":"0.00"}]
[14,"2050299","其他普通教育支出",1262.44,{"v":0,"d":"0.00"},1262.44]
[15,"20509","教育费附加安排的支出",{"v":1383.3,"d":"1383.30"},{"v":0,"d":"0.00"},{"v":1383.3,"d":"1383.30"}]
[16,"2050999","其他教育费附加安排的支出",{"v":1383.3,"d":"1383.30"},{"v":0,"d":"0.00"},{"v":1383.3,"d":"1383.30"}]
[17,"207","文化旅游体育与传媒支出",{"v":72.47800000000001,"d":"72.48"},{"v":0,"d":"0.00"},{"v":72.47800000000001,"d":"72.48"}]
[18,"20701","文化和旅游",{"v":18.6,"d":"18.60"},{"v":0,"d":"0.00"},{"v":18.6,"d":"18.60"}]
[19,"2070108","文化活动",{"v":15.6,"d":"15.60"},{"v":0,"d":"0.00"},{"v":15.6,"d":"15.60"}]
[20,"2070112","文化和旅游市场管理",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[21,"20702","文物",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
[22,"2070205","博物馆",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
[23,"20706","新闻出版电影",3.66,{"v":0,"d":"0.00"},3.66]
[24,"2070607","电影",3.66,{"v":0,"d":"0.00"},3.66]
[25,"20799","其他文化体育与传媒支出",{"v":47.718,"d":"47.72"},{"v":0,"d":"0.00"},{"v":47.718,"d":"47.72"}]
[26,"2079999","其他文化体育与传媒支出",{"v":47.718,"d":"47.72"},{"v":0,"d":"0.00"},{"v":47.718,"d":"47.72"}]
[27,"208","社会保障和就业支出",4848.76,2529.52,2319.24]
[28,"20802","民政管理事务",{"v":191,"d":"191.00"},{"v":0,"d":"0.00"},{"v":191,"d":"191.00"}]
[29,"2080299","其他民政管理事务支出",{"v":191,"d":"191.00"},{"v":0,"d":"0.00"},{"v":191,"d":"191.00"}]
[30,"20805","行政事业单位离退休",2529.52,2529.52,{"v":0,"d":"0.00"}]
[31,"2080502","事业单位离退休",1158.02,1158.02,{"v":0,"d":"0.00"}]
[32,"2080505","机关事业单位基本养老保险缴费支出★",979.63,979.63,{"v":0,"d":"0.00"}]
[33,"2080506","机关事业单位职业年金缴费支出★",391.87,391.87,{"v":0,"d":"0.00"}]
[34,"20807","就业补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"2080799","其他就业补助支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[36,"20808","抚恤",1235.74,{"v":0,"d":"0.00"},1235.74]
[37,"2080801","死亡抚恤",52.24,{"v":0,"d":"0.00"},52.24]
[38,"2080802","伤残抚恤",{"v":122,"d":"122.00"},{"v":0,"d":"0.00"},{"v":122,"d":"122.00"}]
[39,"2080803","在乡复员、退伍军人生活补助",{"v":234.5,"d":"234.50"},{"v":0,"d":"0.00"},{"v":234.5,"d":"234.50"}]
[40,"2080805","义务兵优待",{"v":816.8,"d":"816.80"},{"v":0,"d":"0.00"},{"v":816.8,"d":"816.80"}]
[41,"2080899","其他优抚支出",{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"},{"v":10.2,"d":"10.20"}]
[42,"20809","退役安置",245.25,{"v":0,"d":"0.00"},245.25]
[43,"2080901","退役士兵安置",241.75,{"v":0,"d":"0.00"},241.75]
[44,"2080902","军队移交政府的离退休人员安置",{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"}]
[45,"20810","社会福利",8.34,{"v":0,"d":"0.00"},8.34]
[46,"2081001","儿童福利",{"v":1.1,"d":"1.10"},{"v":0,"d":"0.00"},{"v":1.1,"d":"1.10"}]
[47,"2081099","其他社会福利支出",7.24,{"v":0,"d":"0.00"},7.24]
[48,"20811","残疾人事业",{"v":83,"d":"83.00"},{"v":0,"d":"0.00"},{"v":83,"d":"83.00"}]
[49,"2081107","残疾人生活和护理补贴",{"v":33,"d":"33.00"},{"v":0,"d":"0.00"},{"v":33,"d":"33.00"}]
[50,"2081199","其他残疾人事业支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[51,"20819","最低生活保障",87.28,{"v":0,"d":"0.00"},87.28]
[52,"2081901","城市最低生活保障金支出",50.28,{"v":0,"d":"0.00"},50.28]
[53,"2081902","农村最低生活保障金支出",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":37,"d":"37.00"}]
[54,"20821","特困人员救助供养",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[55,"2082101","城市特困人员救助供养支出",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
[56,"2082102","农村特困人员救助供养支出",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
[57,"20825","其他生活救助",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
[58,"2082501","其他城市生活救助",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
[59,"20826","财政对基本养老保险基金的补助",77.28,{"v":0,"d":"0.00"},77.28]
[60,"2082699","财政对其他基本养老保险基金的补助",77.28,{"v":0,"d":"0.00"},77.28]
[61,"20828","退役军人管理事务",80.35,{"v":0,"d":"0.00"},80.35]
[62,"2082802","一般行政管理事务",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[63,"2082804","拥军优属",70.35,{"v":0,"d":"0.00"},70.35]
[64,"20899","其他社会保障和就业支出",{"v":299,"d":"299.00"},{"v":0,"d":"0.00"},{"v":299,"d":"299.00"}]
[65,"2089901","其他社会保障和就业支出",{"v":299,"d":"299.00"},{"v":0,"d":"0.00"},{"v":299,"d":"299.00"}]
[66,"210","卫生健康支出",2991.81,1008.24,1983.57]
[67,"21001","卫生健康管理事务",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[68,"2100103","机关服务",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[69,"21003","基层医疗卫生机构",258.93,{"v":0,"d":"0.00"},258.93]
[70,"2100302","乡镇卫生院",{"v":207.3,"d":"207.30"},{"v":0,"d":"0.00"},{"v":207.3,"d":"207.30"}]
[71,"2100399","其他基层医疗卫生机构支出",51.63,{"v":0,"d":"0.00"},51.63]
[72,"21004","公共卫生",804.48,{"v":0,"d":"0.00"},804.48]
[73,"2100401","疾病预防控制机构",8.25,{"v":0,"d":"0.00"},8.25]
[74,"2100402","卫生监督机构",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
[75,"2100408","基本公共卫生服务",790.78,{"v":0,"d":"0.00"},790.78]
[76,"2100499","其他公共卫生支出",2.95,{"v":0,"d":"0.00"},2.95]
[77,"21007","计划生育事务",829.16,{"v":0,"d":"0.00"},829.16]
[78,"2100717","计划生育服务",808.96,{"v":0,"d":"0.00"},808.96]
[79,"2100799","其他计划生育事务支出",{"v":20.2,"d":"20.20"},{"v":0,"d":"0.00"},{"v":20.2,"d":"20.20"}]
[80,"21011","行政事业单位医疗",1008.24,1008.24,{"v":0,"d":"0.00"}]
[81,"2101101","行政单位医疗",2.34,2.34,{"v":0,"d":"0.00"}]
[82,"2101102","事业单位医疗",{"v":1005.9,"d":"1005.90"},{"v":1005.9,"d":"1005.90"},{"v":0,"d":"0.00"}]
[83,"21013","医疗救助",{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":31,"d":"31.00"}]
[84,"2101301","城乡医疗救助",{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":31,"d":"31.00"}]
[85,"21014","优抚对象医疗",{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":59,"d":"59.00"}]
[86,"2101401","优抚对象医疗补助",{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":59,"d":"59.00"}]
[87,"221","住房保障支出",587.79,587.79,{"v":0,"d":"0.00"}]
[88,"22102","住房改革支出",587.79,587.79,{"v":0,"d":"0.00"}]
[89,"2210201","住房公积金",587.79,587.79,{"v":0,"d":"0.00"}]

{"sheet":"附表3-6","index":6,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
["附表3-6"]
["部门预算一般公共预算财政拨款基本支出表","","","","",""]
["部门编码及名称：[108]社会事务局","","预算年度：2019","","预算年度：2019","金额单位：万元"]
["序号","科目","","基本支出","基本支出","项目支出"]
["栏次","经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[1,"","合计",11098.31,10986.63,111.68]
[2,"301","工资福利支出",9540.95,9540.95,{"v":0,"d":"0.00"}]
[3,"30101","基本工资",2300.25,2300.25,{"v":0,"d":"0.00"}]
[4,"30102","津贴补贴★",2138.13,2138.13,{"v":0,"d":"0.00"}]
[5,"30103","奖金",0.68,0.68,{"v":0,"d":"0.00"}]
[6,"30107","绩效工资",2246.54,2246.54,{"v":0,"d":"0.00"}]
[7,"30108","机关事业单位基本养老保险缴费★",979.63,979.63,{"v":0,"d":"0.00"}]
[8,"30109","职业年金缴费★",391.87,391.87,{"v":0,"d":"0.00"}]
[9,"30110","城镇职工基本医疗保险缴费",734.72,734.72,{"v":0,"d":"0.00"}]
[10,"30112","其他社会保障缴费★",{"v":90.9,"d":"90.90"},{"v":90.9,"d":"90.90"},{"v":0,"d":"0.00"}]
[11,"30113","住房公积金",587.79,587.79,{"v":0,"d":"0.00"}]
[12,"30199","其他工资福利支出",70.44,70.44,{"v":0,"d":"0.00"}]
[13,"302","商品和服务支出",111.68,{"v":0,"d":"0.00"},111.68]
[14,"30201","办公费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
[15,"30207","邮电费",{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"},{"v":1.8,"d":"1.80"}]
[16,"30211","差旅费",{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":3.8,"d":"3.80"}]
[17,"30213","维修(护)费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[18,"30215","会议费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[19,"30216","培训费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
[20,"30217","公务接待费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
[21,"30228","工会经费",91.68,{"v":0,"d":"0.00"},91.68]
[22,"30231","公务用车运行维护费★",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[23,"30299","其他商品和服务支出",{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"}]
[24,"303","对个人和家庭的补助",1445.68,1445.68,{"v":0,"d":"0.00"}]
[25,"30301","离休费",8.22,8.22,{"v":0,"d":"0.00"}]
[26,"30302","退休费",{"v":1149.8,"d":"1149.80"},{"v":1149.8,"d":"1149.80"},{"v":0,"d":"0.00"}]
[27,"30305","生活补助",11.38,11.38,{"v":0,"d":"0.00"}]
[28,"30307","医疗费补助",273.52,273.52,{"v":0,"d":"0.00"}]
[29,"30309","奖励金",2.76,2.76,{"v":0,"d":"0.00"}]

{"sheet":"附表3-7","index":7,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["附表3-7"]
["部门预算政府基金预算财政拨款支出表","","","","",""]
["部门编码及名称：[108]社会事务局","","预算年度：2019","","预算年度：2019","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[1,"","合计",{"v":2007,"d":"2007.00"},{"v":0,"d":"0.00"},{"v":2007,"d":"2007.00"}]
[2,"212","城乡社区支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"}]
[3,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"}]
[4,"2120803","城市建设支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"}]
[5,"229","其他支出",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
[6,"22960","彩票公益金安排的支出",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
[7,"2296002","用于社会福利的彩票公益金支出",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
[8,"2296013","用于城乡医疗救助的彩票公益金支出",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]

{"sheet":"附表3-8","index":8,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["附表3-8"]
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[108]社会事务局",null,"预算年度：2019",null,"预算年度：2019","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",null,null,"其他来源收入"]
["栏次"]
[1]
[2]
[3]
[4]
["注：此表无数据"]

{"sheet":"附表3-9","index":9,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[1,0,1,6],[2,0,2,4],[3,0,4,0],[3,1,4,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
["附表3-9"]
["部门预算财政拨款“三公”经费支出表","","","","","",""]
["部门编码及名称：[108]社会事务局","","","预算年度：2019","","预算年度：2019","金额单位：万元"]
["序号","项  目","资金来源","","","",""]
["栏次","","合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款","财政专户核拨资金"]
["栏次","1","2","3","4","5","6"]
[1,"合计","","","","",""]
[2,"“三公”经费小计",{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"一、因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"    其中：教学科研人员因公出国（境）费","","","","",""]
[5,"          其他因公出国（境）费","","","","",""]
[6,"二、公务用车购置及运维费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"    其中：公务用车购置费","","","","",""]
[8,"          公务用车运行维护费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"三、公务接待费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]