{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["部门收支总表","部门收入总表","部门支出总表","财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算\"三公\"经费支出表","政府性基金预算支出表","政府采购预算表","政府购买服务预算编制表"],"not_rendered":{"defined_names":23},"read":"whole","date_system":"1900"}

{"sheet":"部门收支总表","index":0,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[0,0,0,7],[2,0,2,3],[3,0,3,1],[3,2,3,7]]}
["2018年部门收支总表"]
[{"$nulls":7},"部门预算公开表1"]
["部门名称：郴州日报社",{"$nulls":6},"                   单位：万元"]
["收    入",null,"支    出"]
["项   目","预算数","项   目","预算数","项 目（按部门经济分类）","预算数","项 目（按政府经济分类）","预算数"]
["一、一般公共预算拨款",2423.69,"一、般公共服务支出",2276.23,"一、基本支出",607.69,"一、机关工资福利支出",{"v":0,"d":"0.00"}]
["    经费拨款",623.69,"二、公共安全支出",{"v":0,"d":"0.00"},"1、工资福利支出",564.42,"二、机关商品和服务支出",{"v":0,"d":"0.00"}]
["    纳入预算管理的非税收入",{"v":1800,"d":"1800.00"},"三、教育支出",{"v":0,"d":"0.00"},"      基本工资",199.66,"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["       专项收入",{"v":0,"d":"0.00"},"四、科学技术支出",{"v":0,"d":"0.00"},"      津贴补贴",0.25,"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["       行政事业性收费收入",{"v":0,"d":"0.00"},"五、文化旅游体育与传媒支出",{"v":16,"d":"16.00"},"      奖金",{"v":0,"d":"0.00"},"五、对事业单位经常性补助",2423.69]
["       罚没收入",{"v":0,"d":"0.00"},"六、社会保障和就业支出",66.78,"      绩效工资",123.48,"六、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["       国有资产有偿使用收入",{"v":1800,"d":"1800.00"},"七、卫生健康支出",25.87,"      养老保险缴费",64.68,"七、对企业补助",{"v":0,"d":"0.00"}]
["       其他非税收入",{"v":0,"d":"0.00"},"八、节能环保支出",{"v":0,"d":"0.00"},"      职工基本医疗保险",25.87,"八、对企业资本性支出",{"v":0,"d":"0.00"}]
["二、政府性基金收入",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},"      其他社会保障缴费",8.72,"九、对个人和家庭的补助"," "]
["三、财政专户管理的非税收入",{"v":0,"d":"0.00"},"十、农林水支出",{"v":0,"d":"0.00"},"      绩效考核奖励",{"v":76,"d":"76.00"},"十、对社会保障基金补助",{"v":0,"d":"0.00"}]
["四、上级补助收入",{"v":0,"d":"0.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},"      住房公积金",38.81,"十一、债务利息及费用支出",{"v":0,"d":"0.00"}]
["五、其他收入",{"v":0,"d":"0.00"},"十二、资源勘探电力信息等支出",{"v":0,"d":"0.00"},"      医疗补助",26.95,"十二、债务还本支出",{"v":0,"d":"0.00"}]
["六、事业单位经营服务收入",{"v":0,"d":"0.00"},"十三、商业服务业等支出",{"v":0,"d":"0.0000"},"2、对个人和家庭的补助",{"v":0,"d":"0.00"},"十三、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"十四、金融支出",{"v":0,"d":"0.0000"},"     离休费",{"v":0,"d":"0.00"},"十四、预备费及预留",{"v":0,"d":"0.00"}]
[null,null,"十五、自然资源海洋气象等支出",{"v":0,"d":"0.0000"},"     退休费",{"v":0,"d":"0.00"},"十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十六、住房保障支出",{"v":38.81,"d":"38.8100"},"3、一般商品和服务支出",43.27]
[null,null,"十八、粮油物资储备支出",{"v":0,"d":"0.0000"},"      公务费",{"v":0,"d":"0.00"}]
[null,null,"十九、灾害防治及应急管理支出",{"v":0,"d":"0.0000"},"      基本公用经费",{"v":5,"d":"5.00"}]
[null,null,"二十、其他支出",null,"      交通费",{"v":16,"d":"16.00"}]
[{"$nulls":4},"      会议费",{"v":4,"d":"4.00"}]
[{"$nulls":4},"      工会经费",6.47]
[" ",{"$nulls":3},"      福利费",{"v":9.7,"d":"9.70"}]
[{"$nulls":4},"      离休人员经费",{"v":2.1,"d":"2.10"}]
[{"$nulls":4},"二、项目支出",{"v":1816,"d":"1816.00"}]
[{"$nulls":4},"三、事业单位经营服务支出",2423.69]
["本年收入合计",2423.69,"本年支出合计",2423.69,"本年支出合计",null,"本年支出合计",2423.69]
["上年结转",{"v":0,"d":"0.00"},"结转下年",{"$f":"F32","v":{"v":0,"d":"0.00"}},"结转下年",null,"结转下年",{"$f":"F32","v":{"v":0,"d":"0.00"}}]
[]
["收入合计",2423.69,"支出合计",2423.69,"支出合计",2423.69,"支出合计",2423.69]

{"sheet":"部门收入总表","index":1,"n_rows":23,"n_cols":14,"rows_kept":23,"merged":[[0,0,0,13],[2,0,2,9],[3,0,3,3],[3,4,4,4],[3,5,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[4,0,4,2]]}
["2018年部门收入总表"]
[{"$nulls":13},"部门预算公开表2"]
["部门名称：郴州日报社",{"$nulls":12},"单位：万元"]
["科目",{"$nulls":3},"合计","一般公共预算拨款",null,null,"政府性基金收入","纳入专户管理的非税收入拨款","上级补助收入","其他收入","事业单位经营服务收入","上年结转"]
["科目编码",null,null,"科目名称",null,"小计","经费拨款","纳入一般公共预算管理的非税收入拨款"]
[{"$nulls":3},"合计",{"$f":"E7+E11+E14+E18+E21","v":{"v":2423.69,"d":"2,423.69"}},{"$f":"F7+F11+F14+F18+F21","v":{"v":2423.69,"d":"2,423.69"}},{"$f":"G7+G11+G14+G18+G21","v":623.69},{"$f":"H7+H11+H14+H18+H21","v":{"v":1800,"d":"1,800.00"}},{"$f":"I7+I11+I14+I18+I21","v":{"v":0,"d":"0.00"}},{"$f":"J7+J10+J14+J18","v":{"v":0,"d":"0.00"}},{"$f":"K7+K10+K14+K18","v":{"v":0,"d":"0.00"}},{"$f":"L7+L10+L14+L18","v":{"v":0,"d":"0.00"}},{"$f":"M7+M10+M14+M18","v":{"v":0,"d":"0.00"}},{"$f":"N7+N10+N14+N18","v":{"v":0,"d":"0.00"}}]
["201",null,null,"一般公共服务支出",{"$f":"E8","v":{"v":2276.23,"d":"2,276.23"}},{"$f":"F8","v":{"v":2276.23,"d":"2,276.23"}},{"$f":"G8","v":476.23},{"$f":"H8","v":{"v":1800,"d":"1,800.00"}},{"$f":"I8","v":{"v":0,"d":"0.00"}},{"$f":"J8","v":{"v":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,"33",null,"  宣传事务",{"$f":"SUM(E9:E10)","v":{"v":2276.23,"d":"2,276.23"}},{"$f":"SUM(F9:F10)","v":{"v":2276.23,"d":"2,276.23"}},{"$f":"SUM(G9:G10)","v":476.23},{"$f":"SUM(H9:H10)","v":{"v":1800,"d":"1,800.00"}},{"$f":"SUM(I9:I10)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  33","03","    机关服务（宣传事务）",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  33","50","    事业运行（宣传事务）",{"v":2272.23,"d":"2,272.23"},{"v":2272.23,"d":"2,272.23"},472.23,{"v":1800,"d":"1,800.00"},{"v":0,"d":"0.00"},{"$f":"J11","v":{"v":0,"d":"0.00"}},{"$f":"K11","v":{"v":0,"d":"0.00"}},{"$f":"L11","v":{"v":0,"d":"0.00"}},{"$f":"M11","v":{"v":0,"d":"0.00"}},{"$f":"N11","v":{"v":0,"d":"0.00"}}]
["207",null,null,"文化体育与传媒支出",{"$f":"E12","v":{"v":16,"d":"16.00"}},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(J12:J13)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K12:K13)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L12:L13)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M12:M13)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N12:N13)","v":{"v":0,"d":"0.00"}}]
[null,"04",null,"  广播影视",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  04","07","    新闻通讯",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E15","v":66.78},66.78,66.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  行政事业单位离退休",{"$f":"SUM(E16:E17)","v":66.78},66.78,66.78,{"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"},{"v":0,"d":"0.00"}]
["  208","  05","02","    事业单位离退休",{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","    机关事业单位基本养老保险缴费支出",64.68,64.68,64.68,{"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"},{"v":0,"d":"0.00"}]
["210",null,null,"医疗卫生与计划生育支出",{"$f":"E19","v":25.87},25.87,25.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J19","v":{"v":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,"11",null,"  行政事业单位医疗",25.87,25.87,25.87,{"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"},{"v":0,"d":"0.00"}]
["  210","  11","02","    事业单位医疗",25.87,25.87,25.87,{"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"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"$f":"E22","v":38.81},38.81,38.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",38.81,38.81,38.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",38.81,38.81,38.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[0,0,0,8],[2,0,2,6],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]]}
["2018年部门支出总表"]
[{"$nulls":8},"部门预算公开表3"]
["部门名称：郴州日报社",{"$nulls":7},"单位：万元"]
["支出功能分类科目",null,"政府支出经济分类科目",null,"部门支出经济分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称","科目编码","科目名称","科目编码","科目名称"]
[null,"合计",{"$nulls":3}," ",{"v":2423.69,"d":"2,423.69"},607.69,{"v":1816,"d":"1816.00"}]
["2013350","事业运行（宣传事务）","  50501","  工资福利支出","  30101","  基本工资",209.86,209.86]
["2013350","事业运行（宣传事务）","  50501","  工资福利支出","  30102","  津贴补贴",11.55,11.55]
["2013350","事业运行（宣传事务）","  50501","  工资福利支出","  30103","  奖金",{"v":78,"d":"78.00"},{"v":78,"d":"78.00"}]
["2080505","事业运行（宣传事务）","  50501","  工资福利支出","  30107","  绩效工资",123.48,123.48]
["2080505","机关事业单位基本养老保险缴费支出","  50501","  工资福利支出","  30108","  机关事业单位基本养老保险缴费",64.68,64.68]
["2101102","事业单位医疗","  50501","  工资福利支出","  30110","  职工基本医疗保险缴费",25.87,25.87]
["2013350","事业运行（宣传事务）","  50501","  工资福利支出","  30112","  其他社会保障缴费",8.72,8.72]
["2210201","住房公积金","  50501","  工资福利支出","  30113","  住房公积金",38.81,38.81]
["2101199","其他行政事业单位医疗支出","  50501","  工资福利支出","  30114","  医疗费",1.05,1.05]
["2013350","事业运行（宣传事务）","  50501","  工资福利支出","  30199","  其他工资福利支出",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"}]
["2013350","事业运行（宣传事务）","  50502","  商品和服务支出","  30201","  办公费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["2013350","事业运行（宣传事务）","  50502","  商品和服务支出","  30215","  会议费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["2013350","事业运行（宣传事务）","  50502","  商品和服务支出","  30228","  工会经费",6.47,6.47]
["2013350","事业运行（宣传事务）","  50502","  商品和服务支出","  30229","  福利费",{"v":9.7,"d":"9.70"},{"v":9.7,"d":"9.70"}]
["2013350","事业运行（宣传事务）","  50502","  商品和服务支出","  30231","  公务用车运行维护费",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["2013350","事业运行（宣传事务）","  50502","  商品和服务支出","  30299","  其他商品和服务支出",{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"},1816]

{"sheet":"财政拨款收支总表","index":3,"n_rows":26,"n_cols":4,"rows_kept":26,"merged":[[0,0,0,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
["2018年财政拨款收支总表"]
[{"$nulls":3},"部门预算公开表4"]
["部门名称：郴州日报社",null,null,"单位：万元"]
[" 收  入",null,"    支   出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款",{"v":2423.69,"d":"2,423.69"},"一、本年支出"]
["   经费拨款",623.69,"(一)一般公共服务支出",{"v":2276.23,"d":"2,276.23"}]
["   纳入一般公共预算管理的非税收入拨款",{"v":1800,"d":"1,800.00"},"(二)公共安全支出",{"v":0,"d":"0.00"}]
["二、政府性基金收入",null,"(三)教育支出",{"v":0,"d":"0.00"}]
[null,null,"(四)科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"(五)文化旅游体育与传媒支出",{"v":16,"d":"16.00"}]
[null,null,"(六)社会保障和就业支出",66.78]
[null,null,"(七)卫生健康支出",25.87]
[null,null,"(八)节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"(九)城乡社区支出"]
[null,null,"(十)农林水支出"]
[null,null,"(十一)交通运输支出"]
[null,null,"(十二)资源勘探电力信息等支出"]
[null,null,"(十三)商业服务业等支出"]
[null,null,"(十四)金融支出"]
[null,null,"(十五)自然资源海洋气象等支出"]
[null,null,"(十六)住房保障支出",38.81]
[null,null,"(十七)粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"(十八)其他支出",{"v":0,"d":"0.00"}]
[null,null,"(十九)灾害防治及应急管理支出"]
["收 入 总计",{"v":2423.69,"d":"2,423.69"},"支 出 总 计",{"v":2423.69,"d":"2,423.69"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,6],[2,0,2,5],[3,0,4,2],[3,3,4,3],[3,4,3,6]]}
["2018年一般公共预算支出表"]
[{"$nulls":6},"部门预算公开表5"]
["部门名称：郴州日报社",{"$nulls":5},"单位：万元"]
["科目编码",null,null,"科目名称","2018年预算数"]
[{"$nulls":4},"小计","基本支出","项目支出"]
[{"$nulls":3},"合计",{"$f":"E7+E11+E14+E18+E21","v":2423.69},{"$f":"F7+F11+F14+F18+F21","v":607.69},{"$f":"G7+G11+G14+G18+G21","v":{"v":1816,"d":"1816.00"}}]
["201",null,null,"一般公共服务支出",{"$f":"E8","v":2276.23},{"$f":"F8","v":476.23},{"$f":"G8","v":{"v":1800,"d":"1800.00"}}]
[null,"33",null,"  宣传事务",{"$f":"SUM(E9:E10)","v":2276.23},{"$f":"SUM(F9:F10)","v":476.23},{"$f":"SUM(G9:G10)","v":{"v":1800,"d":"1800.00"}}]
["  201","  33","03","    机关服务（宣传事务）",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
["  201","  33","50","    事业运行（宣传事务）",2272.23,472.23,{"v":1800,"d":"1800.00"}]
["207",null,null,"文化体育与传媒支出",{"$f":"E12","v":{"v":16,"d":"16.00"}},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]
[null,"04",null,"  广播影视",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]
["  207","  04","07","    新闻通讯",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E15","v":66.78},{"$f":"F15","v":66.78},{"$f":"G15","v":{"v":0,"d":"0.00"}}]
[null,"05",null,"  行政事业单位离退休",{"$f":"SUM(E16:E17)","v":66.78},{"$f":"SUM(F16:F17)","v":66.78},{"$f":"SUM(G16:G17)","v":{"v":0,"d":"0.00"}}]
["  208","  05","02","    事业单位离退休",{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"}]
["  208","  05","05","    机关事业单位基本养老保险缴费支出",64.68,64.68,{"v":0,"d":"0.00"}]
["210",null,null,"医疗卫生与计划生育支出",{"$f":"E19","v":25.87},25.87,{"v":0,"d":"0.00"}]
[null,"11",null,"  行政事业单位医疗",25.87,25.87,{"v":0,"d":"0.00"}]
["  210","  11","02","    事业单位医疗",25.87,25.87,{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"$f":"E22","v":38.81},38.81,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",38.81,38.81,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",38.81,38.81,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[0,0,0,6],[2,0,2,5],[3,0,3,1],[3,2,3,3],[3,4,3,6]]}
["2018年一般公共预算基本支出表"]
[{"$nulls":6},"部门预算公开表6"]
["部门名称：郴州日报社",{"$nulls":5},"单位：万元"]
["部门经济分类科目",null,"政府经济分类科目",null,"基本支出"]
["科目编码","科目名称","科目编码","科目名称","合计","人员经费","公用经费"]
[null,"合计",null,null,{"$f":"E7+E18","v":{"v":607.6899999999999,"d":"607.69"}},{"$f":"F7+F18","v":564.42},{"$f":"G7+G18","v":43.27}]
["301","工资福利支出","505","对事业单位经常性补助",{"$f":"SUM(E8:E17)","v":564.42},{"$f":"SUM(F8:F17)","v":564.42},{"$f":"SUM(G8:G17)","v":{"v":0,"d":"0.00"}}]
["  30101","  基本工资","  50501","  工资福利支出",209.86,209.86,{"v":0,"d":"0.00"}]
["  30102","  津贴补贴","  50501","  工资福利支出",11.55,11.55,{"v":0,"d":"0.00"}]
["  30103","  奖金","  50501","  工资福利支出",{"v":78,"d":"78.00"},{"v":78,"d":"78.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资","  50501","  工资福利支出",123.48,123.48,{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费","  50501","  工资福利支出",64.68,64.68,{"v":0,"d":"0.00"}]
["  30110","  职工基本医疗保险缴费","  50501","  工资福利支出",25.87,25.87,{"v":0,"d":"0.00"}]
["  30112","  其他社会保障缴费","  50501","  工资福利支出",8.72,8.72,{"v":0,"d":"0.00"}]
["  30113","  住房公积金","  50501","  工资福利支出",38.81,38.81,{"v":0,"d":"0.00"}]
["  30114","  医疗费","  50501","  工资福利支出",1.05,1.05,{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出","  50501","  工资福利支出",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"}]
["302","商品和服务支出","505","对事业单位经常性补助",{"$f":"SUM(E19:E24)","v":43.27},{"$f":"SUM(F19:F24)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G19:G24)","v":43.27}]
["  30201","  办公费","  50502","  商品和服务支出",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["  30215","  会议费","  50502","  商品和服务支出",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["  30228","  工会经费","  50502","  商品和服务支出",6.47,{"v":0,"d":"0.00"},6.47]
["  30229","  福利费","  50502","  商品和服务支出",{"v":9.7,"d":"9.70"},{"v":0,"d":"0.00"},{"v":9.7,"d":"9.70"}]
["  30231","  公务用车运行维护费","  50502","  商品和服务支出",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]
["  30299","  其他商品和服务支出","  50502","  商品和服务支出",{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"}]

{"sheet":"一般公共预算\"三公\"经费支出表","index":6,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[2,0,2,4],[3,0,3,5],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5]]}
["2018年“三公”经费预算数（财政拨款）"]
[{"$nulls":5},"部门预算公开表7"]
["部门名称：郴州日报社",{"$nulls":4},"单位：万元"]
["2018年预算数"]
["合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公务用车购置费","公务用车运行费"]
[{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":24,"d":"24.00"}]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,3,4]]}
["2018年政府性基金预算支出表"]
[{"$nulls":4},"部门预算公开表8"]
["部门名称：郴州日报社",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","本年政府性基金预算财政拨款支出"]
[null,null,"合计","基本支出","项目支出"]

{"sheet":"政府采购预算表","index":8,"n_rows":19,"n_cols":17,"rows_kept":19,"merged":[[0,0,0,15],[1,14,1,15],[2,0,2,3],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,15],[4,5,5,5],[4,6,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15]]}
["2018年政府采购预算表"]
[{"$nulls":14},"部门预算公开表9"]
["部门名称：郴州日报社",{"$nulls":14},"单位：万元"]
["项目名称","采购目录","采购数量","是否面向中小企业采购","预计采\n购时间","资   金   来   源"]
[{"$nulls":5},"合计","一般预算拨款(补助)",null,null,"财政专户管理的非税收入拨款","上级\n补助\n收入","事业单位经营性收入","上级补助 收入","附属单位上缴收入","上年结转","其他资金"]
[{"$nulls":6},"小计","经费\n拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":4},"合计",{"$f":"SUM(F8:F19)","v":{"v":1238.5,"d":"1,238.50"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1238.5,"d":"1,238.50"},{"$nulls":3},{"$f":"SUM(N8:N19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["数字化平台网络设备","货物","1","否","2018年",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新闻纸","货物","1","是","2018年",{"v":630,"d":"630.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":630,"d":"630.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公桌椅","货物","20","是","2018年",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公电脑","货物","30","是","2018年",{"v":10.5,"d":"10.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.5,"d":"10.50"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["照相设备","货物","5","否","2018年",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["印刷用原材料","货物","1","否","2018年",{"v":57,"d":"57.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57,"d":"57.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["油墨","货物","1","是","2018年",{"v":54,"d":"54.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54,"d":"54.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["空调","货物","20","否","2018年",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["印刷配件","货物","1","否","2018年",{"v":38,"d":"38.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38,"d":"38.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["采编平台软件系统","货物","1","是","2018年",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公用品","货物","1","是","2018年",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["复印打印设备","货物","10","是","2018年",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府购买服务预算编制表","index":9,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[0,0,0,15],[1,14,1,15],[2,0,2,5],[3,0,5,0],[3,1,3,3],[3,4,3,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12]]}
["2018年政府购买服务预算表"]
[{"$nulls":14},"部门预算公开表10"]
["部门名称：郴州日报社",{"$nulls":14},"单位：万元"]
["单位名称","购买服务项目",null,null,"购买服务金额",{"$nulls":8},"承接主体类别","直接受益对象","预期绩效目标"]
[null,"政府购买服务目录代码","政府购买服务目录名称","具体项目名称","合计","一般公共预算拨款",null,null,"政府性基金","纳入财政专户管理的非税收入拨款","上级补助收入","上年结转","其他资金"]
[{"$nulls":5},"小计","财政拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计","60",{"$f":"SUM(F8:F10)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
["郴州日报社","99CC32586C44470797F21FC84064B0ED","其他政府购买服务事项","安全运维服务",{"v":20,"d":"20.00"},{"$nulls":4},{"v":20,"d":"20.00"},{"$nulls":4},"郴州日报社"]
["郴州日报社","99CC32586C44470797F21FC84064B0ED","其他政府购买服务事项","硬件运维服务",{"v":20,"d":"20.00"},{"$nulls":4},{"v":20,"d":"20.00"},{"$nulls":4},"郴州日报社"]
["郴州日报社","99CC32586C44470797F21FC84064B0ED","其他政府购买服务事项","软件运维服务费用",{"v":20,"d":"20.00"},{"$nulls":4},{"v":20,"d":"20.00"},{"$nulls":4},"郴州日报社"]