{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["Macro1","2023玉山（气象局+地编)","2022玉山（气象局+地编)","2022玉山（气象局 )","2022玉山 (地编) ","2021玉山（气象局+地编)","2021玉山 (地编)","2021玉山（气象局","2020玉山（气象局+地编)","2020玉山 (地编)","2020玉山（气象局）","Sheet2","Sheet3"],"not_rendered":{"comments":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Macro1","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"2023玉山（气象局+地编)","index":1,"n_rows":39,"n_cols":22,"rows_kept":39,"merged":[[0,0,0,21],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,3,19],[2,20,3,20],[2,21,3,21],[4,0,15,0],[16,0,21,0],[22,0,22,1]],"flags":["formulas_cached_only"]}
["玉山局2023年收支表(气象局+地编）--地编无支出,银行存款为零"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用"]
["基本","零余额-退休(人员6.41+公用1.2）2080501",null,76100,76100,{"$nulls":4},64100,12000,{"$nulls":7},0]
[null,"零余额-行政（人员29.09+公用3.4）",null,324900,324900,290900,34000,{"$nulls":11},0]
[null,"零余额-机构（人员36.71+公用3）",null,397100,397100,null,null,367100,30000,{"$nulls":9},0]
[null,"零余额-公积金（501：4.46+504：3.44）",null,79000,79000,{"$nulls":6},79000,{"$nulls":6},0]
[null,"零余额-行政医疗",null,21800,21800,{"$nulls":7},21800,{"$nulls":5},0]
[null,"零余额-养老保险（501：6.09万+504：8.01万）",null,141000,141000,{"$nulls":9},141000,{"$nulls":3},0]
[null,"零余额-职业年金（501：3.05万+504：4万）",null,70500,70500,{"$nulls":10},70500,null,null,0]
[null,"地方财政（人员：参公18万+机构781744.90+事业医疗42804.1+公积金32377+退休21.9万=1255926，公用：参公2.7万+机构48.3万=51万）合计1765926",null,1765926,1330237.13,173326.25,27000,577172.35,309490.31,168067.12,null,32377,null,42804.1,{"$nulls":4},435688.8700000001,435688.8700000001]
[null,"利息706.08+省局上补奖励金0.1万",null,1706.08,1706.08,null,null,1000,706.08,{"$nulls":9},0,0]
[null,"事业基金（年初数278761.31）+人影办0",null,null,4816.66,{"$nulls":3},3369.62,null,1447.04,{"$nulls":7},-4816.66,-4816.66]
[]
[null,"小计",0,2878032.08,2447159.87,464226.25,61000,945272.35,343566.01,232167.12,13447.04,111377,21800,42804.1,141000,70500,0,0,430872.21000000014,430872.21000000014,0,0]
["项目","零余额（探测2200506）",null,82900,82900,{"$nulls":12},82900,0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,0]
[null,null,0,null,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,"小计",0,82900,82900,0,0,0,0,0,0,0,0,0,0,0,0,82900,0,0,0]
["对附属单位补助支出（人影办）",{"$nulls":3},0,{"$nulls":13},0]
["合计",null,0,2960932.08,2530059.87,464226.25,61000,945272.35,343566.01,232167.12,13447.04,111377,21800,42804.1,141000,70500,0,82900,430872.21000000014,430872.21000000014,0]
[null,null,"气象局：平","人影办","合并"]
[null,"年初事业基金",278761.31,0,278761.31]
[null,"年末事业基金",709633.5200000001,0,709633.5200000001]
[null,"冲减福利基金",null,null,0]
[null,"冲减修购基金",null,null,0]
[null,"最终年末事业基金",709633.5200000001,0,709633.5200000001,{"$nulls":3},1277.62]
[null,"往来形成的结余\n(应收-应付)","  ",null,{"$error":"#VALUE!"},{"$nulls":3},-866,1297.42]
[null,"8结余",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$nulls":4},-16]
[null,null,"平",null,"平"]
[]
[]
[{"$nulls":8},411.6199999999999]
[{"$nulls":8},-48]
[{"$nulls":8},-46]
[{"$nulls":8},317.6199999999999]

{"sheet":"2022玉山（气象局+地编)","index":2,"n_rows":27,"n_cols":22,"rows_kept":27,"merged":[[0,0,0,21],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,3,19],[2,20,3,20],[2,21,3,21],[4,0,15,0],[16,0,21,0],[22,0,22,1]],"flags":["formulas_cached_only"]}
["玉山局2022年收支表(气象局+地编）"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用"]
["基本","零余额-退休(人员5.09+公用0.8）2080501",null,58900,58900,{"$nulls":4},50900,8000,{"$nulls":7},0]
[null,"零余额-行政（人员26.54+公用1.7）",null,282400,282400,265400,17000,{"$nulls":11},0]
[null,"零余额-机构（人员49.57+公用4.8）",null,543700,543700,null,null,495700,48000,{"$nulls":9},0]
[null,"零余额-公积金（501：4.29+504：3.44）",null,77300,77300,{"$nulls":6},77300,{"$nulls":6},0]
[null,"零余额-行政医疗",null,18400,18400,{"$nulls":7},18400,{"$nulls":5},0]
[null,"零余额-养老保险（501：4.44万+504：7.6万）",null,120400,120400,{"$nulls":9},120400,{"$nulls":3},0]
[null,"零余额-职业年金（501：2.22万+504：3.8万）",null,60200,60200,{"$nulls":10},60200,null,null,0]
[null,"地方财政（人员：参公3.5万+机构306331.5+事业医疗50952.5+公积金32978=425262，公用：参公2万+机构20万=22万）合计645262",null,645262,433121.92,34555.96,20000,150348.61,144286.85,null,null,32978,null,50952.5,{"$nulls":4},212140.08000000002,212140.08000000002]
[null,"利息550.01+省局上补1万+国家局上补2.2万+职工餐费房租等5501.4+市局上补课题0.5万+人影办利息0.15",null,43051.560000000005,33000.15,null,null,33000,0.15,{"$nulls":9},10051.410000000003,10051.410000000003]
[null,"事业基金（年初数110114.37）+人影办221.80",null,null,48766.350000000006,{"$nulls":3},221.8,48544.55,{"$nulls":8},-48766.350000000006,-48766.350000000006]
[]
[null,"小计",0,1849613.56,1676188.42,299955.96,37000,679048.61,192508.8,99444.55,8000,110278,18400,50952.5,120400,60200,0,0,173425.14,173425.14,0,0]
["项目","零余额（探测2200506）",null,80500,80500,{"$nulls":12},80500,0,null,0]
[null,"课题--玉山县区域自动气象站数据管理系统开发 2060399--用基金弥补",null,null,5000,{"$nulls":12},5000,-5000,-5000]
[null,null,0,null,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,"小计",0,80500,85500,0,0,0,0,0,0,0,0,0,0,0,0,85500,-5000,-5000,0]
["对附属单位补助支出（人影办）",{"$nulls":3},0,{"$nulls":13},0]
["合计",null,0,1930113.56,1761688.42,299955.96,37000,679048.61,192508.8,99444.55,8000,110278,18400,50952.5,120400,60200,0,85500,168425.14,168425.14,0]
[]
[null,"年末事业基金",278761.31,0,278761.31]
[null,null,"气象局","人影办","合并"]

{"sheet":"2022玉山（气象局 )","index":3,"n_rows":24,"n_cols":23,"rows_kept":24,"merged":[[0,0,0,21],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,3,19],[2,20,3,20],[2,21,3,21],[4,0,15,0],[16,0,21,0],[22,0,22,1]],"flags":["formulas_cached_only"]}
["玉山局2022年收支表(气象局）"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用"]
["基本","零余额-退休(人员5.09+公用0.8）2080501",null,58900,58900,{"$nulls":4},50900,8000,{"$nulls":7},0]
[null,"零余额-行政（人员26.54+公用1.7）",null,282400,282400,265400,17000,{"$nulls":11},0]
[null,"零余额-机构（人员49.57+公用4.8）",null,543700,543700,null,null,495700,48000,{"$nulls":9},0]
[null,"零余额-公积金（501：4.29+504：3.44）",null,77300,77300,{"$nulls":6},77300,{"$nulls":6},0]
[null,"零余额-行政医疗",null,18400,18400,{"$nulls":7},18400,{"$nulls":5},0]
[null,"零余额-养老保险（501：4.44万+504：7.6万）",null,120400,120400,{"$nulls":9},120400,{"$nulls":3},0]
[null,"零余额-职业年金（501：2.22万+504：3.8万）",null,60200,60200,{"$nulls":10},60200,null,null,0]
[null,"地方财政（人员：参公3.5万+机构306331.5+事业医疗50952.5+公积金32978=425262，公用：参公2万+机构20万=22万）合计645262",null,645262,433121.92,34555.96,20000,150348.61,144286.85,null,null,32978,null,50952.5,{"$nulls":4},212140.08000000002,212140.08000000002]
[null,"利息550.01+省局上补1万+国家局上补2.2万+职工餐费房租等5501.4+市局上补课题0.5万",null,43051.41,33000,null,null,33000,{"$nulls":10},10051.410000000003,10051.410000000003]
[null,"事业基金（年初数110114.37）",null,null,48544.55,{"$nulls":4},48544.55,{"$nulls":8},-48544.55,-48544.55,null,278761.31000000006,"年末事业基金"]
[]
[null,"小计",0,1849613.41,1675966.47,299955.96,37000,679048.61,192286.85,99444.55,8000,110278,18400,50952.5,120400,60200,0,0,173646.94,173646.94,0,278761.31000000006]
["项目","零余额（探测2200506）",null,80500,80500,{"$nulls":12},80500,0,null,0]
[null,"课题--玉山县区域自动气象站数据管理系统开发 2060399--用基金弥补",null,null,5000,{"$nulls":12},5000,-5000,-5000]
[null,null,0,null,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,"小计",0,80500,85500,0,0,0,0,0,0,0,0,0,0,0,0,85500,-5000,-5000,0]
["对附属单位补助支出（人影办）",{"$nulls":3},0,{"$nulls":13},0]
["合计",null,0,1930113.41,1761466.47,299955.96,37000,679048.61,192286.85,99444.55,8000,110278,18400,50952.5,120400,60200,0,85500,168646.94,168646.94,0]

{"sheet":"2022玉山 (地编) ","index":4,"n_rows":17,"n_cols":22,"rows_kept":17,"merged":[[0,0,0,21],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,17,3,17],[2,18,3,18],[2,19,3,19],[2,20,3,20],[2,21,3,21],[4,0,8,0],[9,0,14,0],[15,0,15,1]],"flags":["formulas_cached_only"]}
["玉山局2022年收支表(地编）"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用"]
["基本",{"$nulls":3},0,{"$nulls":13},0,0]
[null,"利息",null,0.15,0.15,{"$nulls":3},0.15,{"$nulls":9},0,0]
[null,"事业基金（年初数221.8）",null,null,221.79999999999998,{"$nulls":3},221.79999999999998,{"$nulls":9},-221.79999999999998]
[]
[null,"小计",0,0.15,221.95,0,0,0,221.95,0,0,0,0,0,0,0,0,0,-221.79999999999998,0,0,0]
["项目",null,null,0,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,null,0,null,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,"小计",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["上缴上级支出",{"$nulls":3},0,{"$nulls":13},0]
["合计",null,0,0.15,221.95,0,0,0,221.95,0,0,0,0,0,0,0,0,0,-221.79999999999998,0,0]

{"sheet":"2021玉山（气象局+地编)","index":5,"n_rows":24,"n_cols":22,"rows_kept":24,"merged":[[0,0,0,21],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,17,3,17],[2,18,3,18],[2,19,3,19],[2,20,3,20],[2,21,3,21],[4,0,15,0],[16,0,21,0],[22,0,22,1]],"flags":["formulas_cached_only"]}
["玉山局2021年收支表(气象局+地编）"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用"]
["基本","零余额-退休(人员3.91+公用0.8）2080501",null,47100,47100,{"$nulls":4},39100,8000,{"$nulls":7},0]
[null,"零余额-行政（人员21.91+公用2.55）",null,244600,244600,219100,25500,{"$nulls":11},0]
[null,"零余额-机构（人员49.56+公用4.8）",null,543600,543600,null,null,495600,48000,{"$nulls":9},0]
[null,"零余额-公积金（501：2.41+504：5.37）",null,77800,77800,{"$nulls":6},77800,{"$nulls":6},0]
[null,"零余额-行政医疗",null,13200,13200,{"$nulls":7},13200,{"$nulls":5},0]
[null,"零余额-养老保险（501：3.51万+504：8.32万）",null,118300,118300,{"$nulls":9},118300,{"$nulls":3},0]
[null,"零余额-职业年金（501：1.76万+504：4.16万）",null,59200,59200,{"$nulls":10},59200,null,null,0]
[null,"地方财政（人员：45.18万，公用：15.42万）",null,606000,606000.0000000001,65253.82,12850,291008.78,141350,null,null,44160,null,51377.4,{"$nulls":4},0,0]
[null,"利息589.76+市局补助15万+省局奖励0.1万+职工餐费房租等6064+地编利息1.96（人员：15.1万，公用：6655.72）",null,157655.72,81599.73999999999,null,null,74945.98,6653.76,{"$nulls":9},76055.98000000001,76055.98000000001]
[null,"事业基金（年初数89799.46+地编997.36）",null,null,56516.63,null,7220,null,23242.85,4254.33,{"$nulls":3},20568.41,854.36,376.68,null,null,-56516.63,null,null,110336.17000000003]
[]
[null,"小计",0,1867455.72,1847916.3699999999,284353.82,45570,861554.76,219246.61000000002,43354.33,8000,121960,13200,71945.81,119154.36,59576.68,0,0,19539.350000000013,76055.98000000001,0,110336.17000000003]
["项目","零余额（探测2200506）",null,95500,95500,{"$nulls":12},95500,0,null,0]
[null,"省财政-2020年中央自然灾害救助经费2200509（20302012）",26000,null,26000,{"$nulls":12},26000,0,null,0]
[null,null,0,null,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,"小计",26000,95500,121500,0,0,0,0,0,0,0,0,0,0,0,0,121500,0,0,0]
[]
["合计",null,26000,1962955.72,1969416.3699999999,284353.82,45570,861554.76,219246.61000000002,43354.33,8000,121960,13200,71945.81,119154.36,59576.68,0,121500,19539.350000000013,76055.98000000001,0]

{"sheet":"2021玉山 (地编)","index":6,"n_rows":17,"n_cols":22,"rows_kept":17,"merged":[[0,0,0,21],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,17,3,17],[2,18,3,18],[2,19,3,19],[2,20,3,20],[2,21,3,21],[4,0,8,0],[9,0,14,0],[15,0,15,1]],"flags":["formulas_cached_only"]}
["玉山局2021年收支表(地编）"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用"]
["基本",{"$nulls":3},0,{"$nulls":13},0,0]
[null,"利息1.96、县局补助收入76113.46（人员：74313.46，公用1801.96）",null,76115.42000000001,76047.94,null,null,74245.98,1801.96,{"$nulls":9},67.48000000001048,67.48000000001048]
[null,"事业基金（年初数997.36）",null,null,843.04,{"$nulls":3},843.04,{"$nulls":9},-843.04,null,null,221.80000000001053]
[]
[null,"小计",0,76115.42000000001,76890.98,0,0,74245.98,2645,0,0,0,0,0,0,0,0,0,-775.5599999999895,67.48000000001048,0,221.80000000001053]
["项目",null,null,0,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,null,0,null,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,"小计",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["上缴上级支出",{"$nulls":3},0,{"$nulls":13},0]
["合计",null,0,76115.42000000001,76890.98,0,0,74245.98,2645,0,0,0,0,0,0,0,0,0,-775.5599999999895,67.48000000001048,0]

{"sheet":"2021玉山（气象局","index":7,"n_rows":24,"n_cols":22,"rows_kept":24,"merged":[[0,0,0,21],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,17,3,17],[2,18,3,18],[2,19,3,19],[2,20,3,20],[2,21,3,21],[4,0,15,0],[16,0,21,0],[22,0,22,1]],"flags":["formulas_cached_only"]}
["玉山局2021年收支表(气象局）"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用"]
["基本","零余额-退休(人员3.91+公用0.8）2080501",null,47100,47100,{"$nulls":4},39100,8000,{"$nulls":7},0]
[null,"零余额-行政（人员21.91+公用2.55）",null,244600,244600,219100,25500,{"$nulls":11},0]
[null,"零余额-机构（人员49.56+公用4.8）",null,543600,543600,null,null,495600,48000,{"$nulls":9},0]
[null,"零余额-公积金（501：2.41+504：5.37）",null,77800,77800,{"$nulls":6},77800,{"$nulls":6},0]
[null,"零余额-行政医疗",null,13200,13200,{"$nulls":7},13200,{"$nulls":5},0]
[null,"零余额-养老保险（501：3.51万+504：8.32万）",null,118300,118300,{"$nulls":9},118300,{"$nulls":3},0]
[null,"零余额-职业年金（501：1.76万+504：4.16万）",null,59200,59200,{"$nulls":10},59200,null,null,0]
[null,"地方财政（人员：45.18万，公用：15.42万）",null,606000,606000.0000000001,65253.82,12850,291008.78,141350,null,null,44160,null,51377.4,{"$nulls":4},0,0]
[null,"利息589.76+市局补助15万+省局奖励0.1万（未支付？？）+职工餐费房租等6064（人员：15.1万，公用：6653.76）",null,157653.76,7353.76,null,null,700,6653.76,{"$nulls":9},150300,150300]
[null,"事业基金（年初数89799.46）",null,null,53871.63,null,7220,null,20597.85,4254.33,{"$nulls":3},20568.41,854.36,376.68,null,null,-53871.63,null,null,110114.37000000001]
[null,null,0]
[null,"小计",0,1867453.76,1771025.39,284353.82,45570,787308.78,216601.61000000002,43354.33,8000,121960,13200,71945.81,119154.36,59576.68,0,0,96428.37,150300,0,110114.37000000001]
["项目","零余额（探测2200506）",null,95500,95500,{"$nulls":12},95500,0,null,0]
[null,"省财政-2020年中央自然灾害救助经费2200509（20302012）",26000,null,26000,{"$nulls":12},26000,0,null,0]
[null,null,0,null,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,"小计",26000,95500,121500,0,0,0,0,0,0,0,0,0,0,0,0,121500,0,0,0]
["对附属单位补助支出（人影办）",{"$nulls":3},76113.46,null,null,74313.46,1800,{"$nulls":9},-76113.46]
["合计",null,26000,1962953.76,1968638.8499999999,284353.82,45570,861622.24,218401.61000000002,43354.33,8000,121960,13200,71945.81,119154.36,59576.68,0,121500,20314.90999999999,150300,0]

{"sheet":"2020玉山（气象局+地编)","index":8,"n_rows":21,"n_cols":24,"rows_kept":21,"merged":[[0,0,0,23],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,19,3,19],[2,20,3,20],[2,21,3,21],[2,22,3,22],[2,23,3,23],[4,0,13,0],[14,0,18,0],[19,0,19,1]],"flags":["formulas_cached_only"]}
["玉山局2020年收支表(气象局+地编）"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"退休\n2080502",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用","人员","公用"]
["基本","零余额-退休(人员41.8+公用0.36）2080501",null,421600,421600,{"$nulls":4},9394,3600,{"$nulls":5},275815.79,132790.21,null,null,0]
[null,"零余额-行政（人员17.92+公用2.81）",null,207300,207300,179200,28100,{"$nulls":13},0]
[null,"零余额-机构（人员56.43+公用5.06）",null,614900,614900,null,null,564300,50600,{"$nulls":11},0]
[null,"零余额-公积金（501：2.83+504：6.09）",null,89200,89200,{"$nulls":8},89200,{"$nulls":6},0]
[null,"零余额-行政医疗",null,12500,12500,{"$nulls":9},12500,{"$nulls":5},0]
[null,"地方财政（人员：39.76，公用：5.8万）",null,455600,455600,50054,16000,149284.99,42000,null,null,151907.01,null,46354,{"$nulls":6},0,0]
[null,"利息939.12+市局补助2万+省局补助20万+社保退款1170+地编16.33+地编社保退款11916（人员：233102.33；公用939.12）",null,234041.44999999998,145052.78,null,null,145052.78,{"$nulls":12},88988.66999999998,88988.66999999998]
[null,"事业基金（年初数 0+地编3268.15）",null,null,1460,{"$nulls":3},1460,{"$nulls":11},-1460,null,null,90796.81999999998]
[]
[null,"小计",0,2035141.45,1947612.78,229254,44100,858637.77,94060,9394,3600,151907.01,0,135554,12500,0,275815.79,132790.21,0,0,87528.66999999998,88988.66999999998,0,90796.81999999998]
["项目","零余额（探测2200506）",null,85200,85200,{"$nulls":14},85200,0,null,0]
[null,"零余额（基建2200511发改委）---县级气象局基础设施建设项目2020300403",null,1000000,1000000,{"$nulls":14},1000000,0,null,0]
[null,"地方财政（基建2200511）---玉山县区域气象站升级改造项目20302011",null,731600,731600,{"$nulls":14},731600]
[null,"省财政-2020年中央自然灾害救助经费2200509（20302012）",null,26000,0,{"$nulls":15},26000,26000]
[null,"小计",0,1842800,1816800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1816800,26000,26000,0]
["对附属单位补助支出(人影办)",{"$nulls":3},0,{"$nulls":15},0]
["合计",null,0,3877941.45,3764412.7800000003,229254,44100,858637.77,94060,9394,3600,151907.01,0,135554,12500,0,275815.79,132790.21,0,1816800,113528.66999999998,114988.66999999998,0]

{"sheet":"2020玉山 (地编)","index":9,"n_rows":17,"n_cols":22,"rows_kept":17,"merged":[[0,0,0,21],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,17,3,17],[2,18,3,18],[2,19,3,19],[2,20,3,20],[2,21,3,21],[4,0,8,0],[9,0,14,0],[15,0,15,1]],"flags":["formulas_cached_only"]}
["玉山局2020年收支表(地编）"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用"]
["基本",{"$nulls":3},0,{"$nulls":13},0,0]
[null,"利息16.33\\县局补助3.6万、社保退费11916（人员：46472.33，公用：1460）",null,47932.33,47932.33,null,null,46472.33,1460,{"$nulls":9},0,0]
[null,"事业基金（年初数3268.15）",null,null,2270.790000000001,null,null,2270.790000000001,{"$nulls":10},-2270.790000000001,null,null,997.3599999999992]
[]
[null,"小计",0,47932.33,50203.12,0,0,48743.12,1460,0,0,0,0,0,0,0,0,0,-2270.790000000001,0,0,997.3599999999992]
["项目",null,null,0,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,null,0,null,0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[{"$nulls":4},0,{"$nulls":13},0,null,0]
[null,"小计",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["上缴上级支出",{"$nulls":3},0,{"$nulls":13},0]
["合计",null,0,47932.33,50203.12,0,0,48743.12,1460,0,0,0,0,0,0,0,0,0,-2270.790000000001,0,0]

{"sheet":"2020玉山（气象局）","index":10,"n_rows":21,"n_cols":24,"rows_kept":21,"merged":[[0,0,0,23],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,19,3,19],[2,20,3,20],[2,21,3,21],[2,22,3,22],[2,23,3,23],[4,0,13,0],[14,0,18,0],[19,0,19,1]],"flags":["formulas_cached_only"]}
["玉山局2020年收支表(气象局）"]
[]
["类别","项目","上年结余","收","支","行政",null,"机构",null,"退休\n2080501",null,"退休\n2080502",null,"公积","行政医疗","事业医疗\n2101102","养老保险","职业年金","追加","项目","结余","转事业\n基金","专项结转","备注"]
[{"$nulls":5},"人员","公用","人员","公用","人员","公用","人员","公用"]
["基本","零余额-退休(人员41.8+公用0.36）2080501",null,421600,421600,{"$nulls":4},9394,3600,{"$nulls":5},275815.79,132790.21,null,null,0]
[null,"零余额-行政（人员17.92+公用2.81）",null,207300,207300,179200,28100,{"$nulls":13},0]
[null,"零余额-机构（人员56.43+公用5.06）",null,614900,614900,null,null,564300,50600,{"$nulls":11},0]
[null,"零余额-公积金（501：2.83+504：6.09）",null,89200,89200,{"$nulls":8},89200,{"$nulls":6},0]
[null,"零余额-行政医疗",null,12500,12500,{"$nulls":9},12500,{"$nulls":5},0]
[null,"地方财政（人员：39.76，公用：5.8万）",null,455600,455600,50054,16000,149284.99,42000,null,null,151907.01,null,46354,{"$nulls":6},0,0]
[null,"利息939.12+市局补助2万+省局补助20万+社保退款1170（人员：221170；公用939.12）",null,222109.12,96309.66,null,null,96309.66,{"$nulls":12},125799.45999999999,125799.45999999999]
[null,"事业基金（年初数 0）",null,null,0,{"$nulls":15},0,null,null,89799.45999999999]
[]
[null,"小计",0,2023209.12,1897409.66,229254,44100,809894.65,92600,9394,3600,151907.01,0,135554,12500,0,275815.79,132790.21,0,0,125799.45999999999,125799.45999999999,0,89799.45999999999]
["项目","零余额（探测2200506）",null,85200,85200,{"$nulls":14},85200,0,null,0]
[null,"零余额（基建2200511发改委）---县级气象局基础设施建设项目2020300403",null,1000000,1000000,{"$nulls":14},1000000,0,null,0]
[null,"地方财政（基建2200511）---玉山县区域气象站升级改造项目20302011",null,731600,731600,{"$nulls":14},731600]
[null,"省财政-2020年中央自然灾害救助经费2200509（20302012）",null,26000,0,{"$nulls":15},26000,26000]
[null,"小计",0,1842800,1816800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1816800,26000,26000,0]
["对附属单位补助支出(人影办)",{"$nulls":3},36000,null,null,36000,{"$nulls":12},-36000]
["合计",null,0,3866009.12,3750209.66,229254,44100,845894.65,92600,9394,3600,151907.01,0,135554,12500,0,275815.79,132790.21,0,1816800,115799.45999999999,151799.46,0]

{"sheet":"Sheet2","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}