{"text_format":"3","workbook":"xls","n_sheets":22,"sheets":["封面","支出按功能科目类款项","收支总表","收入总表","支出总表(按单位)","支出总表(按科目)","基本支出总表","基本支出明细表(人员经费)","经费拨款补助(人员经费)","基本支出明细表(商品服务)","工作性经费（商品服务支）","财拨支出表","行政专户核支出表","项目支出明细表","经费拨款(补助)支出表(按单位)","经费拨款(补助)支出表(按科目)","经费拨款(补助)支出表","基金收支","征收计划","采购","人员情况","公用情况"],"not_rendered":{"external_links":1,"defined_names":42},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":18,"n_cols":254,"rows_kept":18,"merged":[[6,5,6,9],[10,5,10,6]],"flags":["formulas_cached_only"]}
[]
["大  余  县  部  门  预  算  表"]
[]
[]
[]
[]
[{"$nulls":4},"部门名称：","大余县气象局"]
[]
[]
[{"$nulls":253},"总计(合计)"]
[{"$nulls":4},"编制日期："]
[]
[]
[{"$nulls":4},"编制单位：",null,null,""]
[]
[]
[]
[null,null,"单位负责人签章：",null,null,"财务负责人签章：",null,null,"制表人签章："]

{"sheet":"支出按功能科目类款项","index":1,"n_rows":19,"n_cols":3,"rows_kept":19,"merged":[[0,0,2,0],[0,1,2,1],[0,2,2,2]],"flags":["formulas_cached_only"]}
["科目编码","科目名称","金额"]
[]
[]
[null,"合计",35.68]
["208","社会保障和就业支出",3.42]
["  05","  行政事业单位离退休",3.42]
["    05","    机关事业单位基本养老保险缴费支出",{"v":0.7642,"d":"0.76"}]
["    06","    机关事业单位职业年金缴费支出",{"v":0.3816,"d":"0.38"}]
["209","社会保险基金支出",{"v":2.2818,"d":"2.28"}]
["  03","  职工基本医疗保险基金支出",{"v":2.2818,"d":"2.28"}]
["    01","    职工基本医疗保险统筹基金",{"v":2.2818,"d":"2.28"}]
["220","国土海洋气象等支出",32.26]
["  05","  气象事务",{"v":0,"d":"0.00"}]
["    10","    气象装备保障维护",{"v":15.1,"d":"15.10"}]
["    04","    气象事业机构",16.63]
["    09","    气象服务",{"v":0,"d":"0.00"}]
["221","住房保障支出",0.53]
["  02","  住房改革支出",0.53]
["    01","    住房公积金",0.53]

{"sheet":"收支总表","index":2,"n_rows":601,"n_cols":6,"rows_kept":601,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["收支预算总表"]
["填报单位：大余县气象局",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出项目类别","预算数","按支出功能科目","预算数"]
["一、财政拨款",35.68,"一、基本支出",35.68,"社会保障和就业支出",3.42]
["    经费拨款（补助）",35.68,"    工资福利支出",3.42,"  行政事业单位离退休",3.42]
["    罚没收入成本性支出",{"v":0,"d":"0.00"},"    商品服务支出",32.26,"    机关事业单位基本养老保险缴费支出",{"v":0.7642,"d":"0.76"}]
["    其他非税收入成本性支出",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",{"v":0,"d":"0.00"},"    机关事业单位职业年金缴费支出",{"v":0.3816,"d":"0.38"}]
["    专项收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":2.2818,"d":"2.28"}]
["    纳入预算的政府性基金收入",{"v":0,"d":"0.00"},"    行政事业性项目支出",{"v":0,"d":"0.00"},"  职工基本医疗保险基金支出",{"v":2.2818,"d":"2.28"}]
["二、事业收入",{"v":0,"d":"0.00"},"    发展性项目支出",{"v":0,"d":"0.00"},"    职工基本医疗保险统筹基金",{"v":2.2818,"d":"2.28"}]
["    预算外财政专户核拨资金",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"},"国土海洋气象等支出",32.26]
["    其他事业收入",{"v":0,"d":"0.00"},"    其他项目支出",{"v":0,"d":"0.00"},"  气象事务",{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},"三、事业单位经营支出",{"v":0,"d":"0.00"},"    气象装备保障维护",{"v":15.1,"d":"15.10"}]
["四、附属单位上缴收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"},"    气象事业机构",16.63]
["五、上级补助收入",{"v":0,"d":"0.00"},"五、上缴上级支出",{"v":0,"d":"0.00"},"    气象服务",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"住房保障支出",0.53]
[null,0,null,{"v":0,"d":"0.00"},"  住房改革支出",0.53]
[{"$nulls":3},{"v":0,"d":"0.00"},"    住房公积金",0.53]
[{"$nulls":3},0,0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
[{"$nulls":4},0,0]
["本年收入合计",{"v":35.68,"d":"36"},"本年支出合计",{"v":35.68,"d":"36"},"本年支出合计",{"v":35.68,"d":"36"}]
["七、用事业基金弥补收支差额",0,"六、结转下年",0,"结转下年",0]
["八、上年结转",0]
["        财政拨款结转(不含政府性基金结转)",0]
["        政府性基金结转",0]
["        其他资金结转",0]
["收入总计",{"v":35.68,"d":"36"},"支出总计",{"v":35.68,"d":"36"},"支出总计",{"v":35.68,"d":"36"}]

{"sheet":"收入总表","index":3,"n_rows":9,"n_cols":20,"rows_kept":9,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算02表"]
["收入预算总表"]
["填报单位：大余县气象局",{"$nulls":18},"单位：万元"]
["单位编码","单位名称","总计","上年结转",null,null,"财政拨款",{"$nulls":5},"事业收入",null,null,"事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","用事业基金弥补收支差额"]
[{"$nulls":3},"财政拨款结转(不含政府性基金结转)","政府性基金结转","其他资金结转","小计","经费拨款（补助）","罚没收入成本性支出","其他非税收入成本性支出","专项收入","纳入预算的政府性基金收入","小计","预算外财政专户核拨资金","其他事业收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,"合计",35.68,0,0,0,35.68,35.68,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,35.68,0,0,0,35.68,35.68,0,0,0,0,0,0,0,0,0,0,0,0]
["  418001","  大余县气象局",35.68,0,0,0,35.68,35.68,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出总表(按单位)","index":4,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算03表"]
["支出预算总表"]
["填报单位：大余县气象局",{"$nulls":19},"单位：万元"]
["单位编码","科目",null,null,"单位名称（科目）","合计","基本支出",{"$nulls":6},"项目支出",{"$nulls":4},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品服务支出",{"$nulls":3},"对个人和家庭补助支出","小计","行政事业性项目支出","发展性项目支出","基本建设支出","其他项目支出"]
[{"$nulls":8},"小计","日常公用经费支出","业务费","工作性经费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",35.68,35.68,"8.46","27.22",null,0,"27.22",0,null,0,0,0,null,0,0,0]
[{"$nulls":5},35.68,35.68,"8.46","27.22",null,0,"27.22",0,0,0,0,0,0,0,0,0]
["418001",{"$nulls":3},"  大余县气象局",35.68,35.68,"8.46","27.22",null,0,"27.22",0,0,0,0,0,0,0,0,0]
["  418001","208","05","05","    机关事业单位基本养老保险缴费支出",{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
["  418001","208","05","06","    机关事业单位职业年金缴费支出",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
["  418001","209","03","01","    职工基本医疗保险统筹基金",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
["  418001","220","05","04","    气象事业机构",16.63,16.62,4.51,"12.12",null,0,"12.12",0,0,0,0,0,0,0,0,0]
["  418001","220","05","09","    气象服务",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0,null,0,0,0,0,0,null,0,0,0]
["  418001","220","05","10","    气象装备保障维护",{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},"15.10",{"v":0,"d":"0.00"},0,{"v":15.1,"d":"15.10"},0,0,0,0,0,0,0,0,0]
["  418001","221","02","01","    住房公积金",0.53,0.53,0.53,null,{"v":0,"d":"0.00"},0,null,0,0,0,0,0,0,0,0,0]

{"sheet":"支出总表(按科目)","index":5,"n_rows":30,"n_cols":20,"rows_kept":30,"merged":[[3,3,5,3],[3,4,5,4],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算04表"]
["支出预算总表"]
["填报单位：大余县气象局",{"$nulls":18},"单位：万元"]
["科目",null,null,"科目名称","合计","基本支出",{"$nulls":6},"项目支出",{"$nulls":4},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",null,null,"小计","工资福利支出","商品服务支出",{"$nulls":3},"对个人和家庭补助支出","小计","行政事业性项目支出","发展性项目支出","基本建设支出","其他项目支出"]
[{"$nulls":7},"小计","日常公用经费支出","业务费","工作性经费"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":3},"合计",35.68,35.68,23.56,{"$nulls":3},12.12,0,0,0,0,0,null,0,0,0]
["208",null,null,"社会保障和就业支出",3.42,3.42,3.42,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
[null,"05",null,"  行政事业单位离退休",3.42,3.42,3.42,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
[null,null,"05","    机关事业单位基本养老保险缴费支出",{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
["  208","  05","  05","      大余县气象局",{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
[null,null,"06","    机关事业单位职业年金缴费支出",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
["  208","  05","  06","      大余县气象局",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
["209",null,null,"社会保险基金支出",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
[null,"03",null,"  职工基本医疗保险基金支出",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
[null,null,"01","    职工基本医疗保险统筹基金",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
["  209","  03","  01","      大余县气象局",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
["220",null,null,"国土海洋气象等支出",32.26,16.63,4.51,12.12,null,null,12.12,0,0,0,0,0,0,0,0,0]
[null,"05",null,"  气象事务",16.63,16.63,4.51,12.12,null,null,12.12,0,0,0,0,0,0,0,0,0]
[null,null,"04","    气象事业机构",16.63,16.63,4.51,12.12,null,null,12.12,0,0,0,0,0,0,0,0,0]
["  220","  05","  04","      大余县气象局",16.63,16.63,4.51,12.12,null,null,12.12,0,0,0,0,0,0,0,0,0]
[null,null,"09","    气象服务",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0,0,0,0]
["  220","  05","  09","      大余县气象局",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,"10","    气象装备保障维护",{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},0,0,0,0,0,0,0,0,0]
["  220","  05","  10","      大余县气象局",{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},0,0,0,0,0,0,0,0,0]
["221",null,null,"住房保障支出",0.53,0.53,0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
[null,"02",null,"  住房改革支出",0.53,0.53,0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
[null,null,"01","    住房公积金",0.53,0.53,0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]
["  221","  02","  01","      大余县气象局",0.53,0.53,0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0]

{"sheet":"基本支出总表","index":6,"n_rows":17,"n_cols":27,"rows_kept":17,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[3,23,3,26],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,8,5,8],[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],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算05表"]
["基本支出预算明细表"]
["填报单位：大余县气象局",{"$nulls":24},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","工资福利支出",{"$nulls":9},"对个人和家庭的补助",{"$nulls":6},"商品服务支出"]
[null,"类","款","项",null,null,"基本工资","行政单位津补贴","事业单位津补贴","奖金","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","社会保障缴费","住房公积金","其他","离休费","退休费","行政单位离退休人员津补贴","事业单位离退休人员津补贴","抚恤金","助学金","其他","综合定额管理公用经费","非定额管理公用经费","业务费","工作性经费"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[{"$nulls":4},"合计",null,2.51,{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":0.2133,"d":"0.21"},{"v":0.7642,"d":"0.76"},{"v":0.3816,"d":"0.38"},{"v":2.2818,"d":"2.28"},{"v":0,"d":"0.00"},0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0]
[{"$nulls":6},2.51,{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":0.2133,"d":"0.21"},{"v":0.7642,"d":"0.76"},{"v":0.3816,"d":"0.38"},{"v":2.2818,"d":"2.28"},{"v":0,"d":"0.00"},0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0]
["  418001",{"$nulls":3},"  大余县气象局",null,2.51,{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":0.2133,"d":"0.21"},{"v":0.7642,"d":"0.76"},{"v":0.3816,"d":"0.38"},{"v":2.2818,"d":"2.28"},{"v":0,"d":"0.00"},0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0]
["    418001","208","05","05","    机关事业单位基本养老保险缴费支出",0.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.7642,"d":"0.76"},{"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"},{"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"},0,{"v":0,"d":"0.00"}]
["    418001","208","05","06","    机关事业单位职业年金缴费支出",0.38,{"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":0.3816,"d":"0.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
["    418001","209","03","01","    职工基本医疗保险统筹基金",2.28,{"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"},{"v":2.2818,"d":"2.28"},{"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"},{"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"},0,{"v":0,"d":"0.00"}]
["    418001","220","05","04","    气象事业机构",16.63,4.51,{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":0.2133,"d":"0.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,0,12.12]
["    418001","220","05","09","    气象服务",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["    418001","220","05","10","    气象装备保障维护",{"v":15.1,"d":"15.10"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["    418001","221","02","01","    住房公积金",0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.533,"d":"0.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]

{"sheet":"基本支出明细表(人员经费)","index":7,"n_rows":15,"n_cols":58,"rows_kept":15,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,5,47],[4,48,5,48],[4,49,5,49],[4,50,5,50],[4,51,5,51],[4,52,5,52],[4,53,5,53],[4,54,5,54],[4,55,5,55],[4,56,5,56],[4,57,5,57]],"flags":["formulas_cached_only"]}
[{"$nulls":57},"预算06-1表"]
["基本支出明细表(人员经费支出)",{"$nulls":17},"基本支出明细表(人员经费支出)"]
["填报单位：大余县气象局",{"$nulls":56},"单位:万元"]
["单位编码","科目编码",null,null,"单位名称（科目）","总计","工资福利支出",{"$nulls":28},"对个人和家庭的补助"]
[null,"类","款","项",null,null,"合计","基本工资","行政单位津补贴",{"$nulls":3},"事业单位津补贴",{"$nulls":3},"特殊岗位津贴","乡镇工作补贴","奖金","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","社会保障缴费",{"$nulls":4},"伙食补助费","绩效工资","住房公积金","医疗费","临时工工资","聘用人员工资","其他工资福利支出","合计","离休费","退休费","行政单位离退人员津补贴",null,null,"事业单位离退人员津补贴",null,null,"离休人员护理费","离休人员增发1-2个月部分","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","离休人员特需费","副县级以上电话费补助","财政补差人员经费","其他对个人和家庭补助"]
[{"$nulls":8},"小计","生活补贴（行政）","工作津贴（行政）","其他津补贴","小计","生活补贴（行政）","工作津贴（事业)","其他津补贴",{"$nulls":7},"小计","失业保险","生育保险","工伤保险","其他保险",{"$nulls":10},"小计","生活补贴（行政离退）","其他津补贴","小计","生活补贴（事业离退）","其他津补贴"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
[{"$nulls":4},"合计",8.67,8.67,2.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":1.2024,"d":"1.20"},{"v":0.8016,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2133,"d":"0.21"},{"v":0.7642,"d":"0.76"},{"v":0.3816,"d":"0.38"},{"v":2.2818,"d":"2.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},8.67,8.67,2.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":1.2024,"d":"1.20"},{"v":0.8016,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2133,"d":"0.21"},{"v":0.7642,"d":"0.76"},{"v":0.3816,"d":"0.38"},{"v":2.2818,"d":"2.28"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  418001",{"$nulls":3},"  大余县气象局",8.67,8.67,2.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":1.2024,"d":"1.20"},{"v":0.8016,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2133,"d":"0.21"},{"v":0.7642,"d":"0.76"},{"v":0.3816,"d":"0.38"},{"v":2.2818,"d":"2.28"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","208","05","05","    机关事业单位基本养老保险缴费支出",{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"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"},{"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":0.7642,"d":"0.76"},{"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"},{"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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","208","05","06","    机关事业单位职业年金缴费支出",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3816,"d":"0.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","209","03","01","    职工基本医疗保险统筹基金",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.2818,"d":"2.28"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","220","05","04","    气象事业机构",4.72,4.72,2.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":1.2024,"d":"1.20"},{"v":0.8016,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2133,"d":"0.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","221","02","01","    住房公积金",0.53,0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"经费拨款补助(人员经费)","index":8,"n_rows":21,"n_cols":58,"rows_kept":21,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,5,47],[4,48,5,48],[4,49,5,49],[4,50,5,50],[4,51,5,51],[4,52,5,52],[4,53,5,53],[4,54,5,54],[4,55,5,55],[4,56,5,56],[4,57,5,57]],"flags":["formulas_cached_only"]}
[{"$nulls":57},"预算06-1表"]
["基本支出明细表(人员经费支出)-经费拨款",{"$nulls":17},"基本支出明细表(人员经费支出)"]
["填报单位：大余县气象局",{"$nulls":56},"单位:万元"]
["单位编码","科目编码",null,null,"单位名称（科目）","总计","工资福利支出",{"$nulls":28},"对个人和家庭的补助"]
[null,"类","款","项",null,null,"合计","基本工资","行政单位津补贴",{"$nulls":3},"事业单位津补贴",{"$nulls":3},"特殊岗位津贴","乡镇工作补贴","奖金","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","社会保障缴费",{"$nulls":4},"伙食补助费","绩效工资","住房公积金","医疗费","临时工工资","聘用人员工资","其他工资福利支出","合计","离休费","退休费","行政单位离退人员津补贴",null,null,"事业单位离退人员津补贴",null,null,"离休人员护理费","离休人员增发1-2个月部分","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","离休人员特需费","副县级以上电话费补助","财政补差人员经费","其他对个人和家庭补助"]
[{"$nulls":8},"小计","生活补贴（行政）","工作津贴（行政）","其他津补贴","小计","生活补贴（行政）","工作津贴（事业)","其他津补贴",{"$nulls":7},"小计","失业保险","生育保险","工伤保险","其他保险",{"$nulls":10},"小计","生活补贴（行政离退）","其他津补贴","小计","生活补贴（事业离退）","其他津补贴"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
[{"$nulls":4},"合计",{"v":8.7521,"d":"8.75"},{"v":8.7521,"d":"8.75"},{"v":2.5596,"d":"2.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":1.2024,"d":"1.20"},{"v":0.8016,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2133,"d":"0.21"},{"v":0.7642,"d":"0.76"},{"v":0.3816,"d":"0.38"},{"v":2.2818,"d":"2.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5476,"d":"0.55"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"v":8.7521,"d":"8.75"},{"v":8.7521,"d":"8.75"},{"v":2.5596,"d":"2.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":1.2024,"d":"1.20"},{"v":0.8016,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2133,"d":"0.21"},{"v":0.7642,"d":"0.76"},{"v":0.3816,"d":"0.38"},{"v":2.2818,"d":"2.28"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5476,"d":"0.55"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  418001",{"$nulls":3},"  大余县气象局",{"v":8.7521,"d":"8.75"},{"v":8.7521,"d":"8.75"},{"v":2.5596,"d":"2.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":1.2024,"d":"1.20"},{"v":0.8016,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2133,"d":"0.21"},{"v":0.7642,"d":"0.76"},{"v":0.3816,"d":"0.38"},{"v":2.2818,"d":"2.28"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5476,"d":"0.55"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","208","05","05","    机关事业单位基本养老保险缴费支出",{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"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"},{"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":0.7642,"d":"0.76"},{"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"},{"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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","208","05","06","    机关事业单位职业年金缴费支出",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3816,"d":"0.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","209","03","01","    职工基本医疗保险统筹基金",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.2818,"d":"2.28"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","220","05","04","    气象事业机构",{"v":4.7769,"d":"4.78"},{"v":4.7769,"d":"4.78"},{"v":2.5596,"d":"2.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.004,"d":"2.00"},{"v":1.2024,"d":"1.20"},{"v":0.8016,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2133,"d":"0.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    418001","221","02","01","    住房公积金",{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5476,"d":"0.55"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":4},10000]

{"sheet":"基本支出明细表(商品服务)","index":9,"n_rows":13,"n_cols":41,"rows_kept":13,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[3,39,5,39],[3,40,5,40],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":39},"预算07-1表"]
["基本支出明细表(商品和服务支出)"]
["填报单位：大余县气象局",{"$nulls":38},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称（科目）","商品和服务支出合计","日常公用经费",{"$nulls":32},"业务费","工作性经费"]
[null,"类","款","项",null,null,"商品和服务支出(定额管理)",{"$nulls":11},"商品和服务支出(非定额管理)"]
[{"$nulls":6},"小计","办公费","印刷费","水电费","邮电费","差旅费","会议费","培训费","招待费","维修费","交通费","其他费用","小计","办公费","水电费","邮电费","会议费","培训费","维修(护)费","交通费","降温费","福利费","取暖费","招待费","工会经费","咨询费","印刷费","租赁费","被装购置费","专用材料费","专用燃料费","公车改革补贴","其他"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[{"$nulls":4},"合计",35.68,{"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"},{"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":0.6033,"d":"0.60"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"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":0.012,"d":"0.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.0913,"d":"0.09"},{"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":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.6033,"d":"0.60"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.012,"d":"0.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.0913,"d":"0.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"}]
["  418001",{"$nulls":3},"  大余县气象局",35.68,{"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"},{"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":0.6033,"d":"0.60"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"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":0.012,"d":"0.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.0913,"d":"0.09"},{"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":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"}]
["    418001","220","05","04","    气象事业机构",20.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.6033,"d":"0.60"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"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":0.012,"d":"0.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.0913,"d":"0.09"},{"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":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["    418001","220","05","09","    气象服务",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48.2,"d":"48.20"}]
["    418001","220","05","10","    气象装备保障维护",{"v":15.1,"d":"15.10"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":15.1,"d":"15.10"}]

{"sheet":"工作性经费（商品服务支）","index":10,"n_rows":13,"n_cols":18,"rows_kept":13,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算07-2表"]
["基本支出明细表(商品和服务支出)"]
["填报单位：大余县气象局",{"$nulls":16},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称（科目）","工作性经费合计","工作性经费"]
[null,"类","款","项",null,null,"工作性经费"]
[{"$nulls":6},"小计","办公费","印刷费","水电费","邮电费","差旅费","会议费","培训费","招待费","维修费","交通费","其他费用"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":4},"合计",35.68,35.68,{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.48,null,{"v":3.2,"d":"3.20"}]
[{"$nulls":5},35.68,35.68,{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.48,null,{"v":3.2,"d":"3.20"}]
["  418001",{"$nulls":3},"  大余县气象局",35.68,35.68,{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.48,null,{"v":3.2,"d":"3.20"}]
["    418001","220","05","04","    气象事业机构",20.58,20.58,{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"},7.88,{"v":0,"d":"0.00"},{"v":3.2,"d":"3.20"}]
["    418001","220","05","09","    气象服务",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    418001","220","05","10","    气象装备保障维护",{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14.6,"d":"14.60"},{"v":0,"d":"0.00"}]

{"sheet":"财拨支出表","index":11,"n_rows":17,"n_cols":18,"rows_kept":17,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算08表"]
["财政拨款支出预算表"]
["填报单位：大余县气象局",{"$nulls":16},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","基本支出",{"$nulls":6},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品服务支出",{"$nulls":3},"对个人和家庭的补助支出","小计","行政事业性项目","发展性项目支出","基本建设支出","其他项目支出"]
[{"$nulls":8},"小计","日常公用经费支出","业务费","工作性经费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":4},"合计",35.68,35.68,8.46,27.21,{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},0,0,0,0,0]
[{"$nulls":5},35.68,35.68,8.46,null,{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},0,0,0,0,0]
["418001",{"$nulls":3},"  大余县气象局",35.68,35.68,8.46,null,{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},0,0,0,0,0]
["  418001","208","05","05","    机关事业单位基本养老保险缴费支出",{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"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"},0,0,0,0,0]
["  418001","208","05","06","    机关事业单位职业年金缴费支出",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"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"},0,0,0,0,0]
["  418001","209","03","01","    职工基本医疗保险统筹基金",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"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"},0,0,0,0,0]
["  418001","220","05","04","    气象事业机构",16.63,16.62,4.51,12.12,null,{"v":0,"d":"0.00"},12.12,{"v":0,"d":"0.00"},0,0,0,0,0]
["  418001","220","05","09","    气象服务",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},0,0,0,0,0]
["  418001","220","05","10","    气象装备保障维护",{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},0,0,0,0,0]
["  418001","221","02","01","    住房公积金",0.53,0.53,0.53,{"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"},0,0,0,0,0]

{"sheet":"行政专户核支出表","index":12,"n_rows":7,"n_cols":18,"rows_kept":7,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算09表"]
["行政单位专户核拨资金支出预算表"]
["",{"$nulls":16},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称（科目）","合计","基本支出",{"$nulls":6},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品服务支出",{"$nulls":3},"对个人和家庭的补助支出","小计","行政事业性项目","发展性项目支出","基本建设支出","其他项目"]
[{"$nulls":8},"小计","日常公用经费支出","业务费","工作性经费"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]

{"sheet":"项目支出明细表","index":13,"n_rows":7,"n_cols":24,"rows_kept":7,"merged":[[3,3,5,3],[3,4,5,4],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算10表"]
["项目支出预算表"]
["",{"$nulls":22},"单位：万元"]
["科目编码",null,null,"单位名称（科目）","项目内容","资金来源"]
["类","款","项",null,null,"总计","财政拨款",{"$nulls":5},"事业收入",null,null,"事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","用事业基金安排","上年结转"]
[{"$nulls":6},"小计","经费拨款（补助）（非税和罚没）","罚没收入成本性支出","其他非税收入成本性支出","专项收入","纳入预算的政府性基金收入","小计","预算外财政专户核拨资金","其他事业收入",{"$nulls":5},"小计","财政拨款结转(不含政府性基金结转)","政府性基金结转","其他资金结转"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]

{"sheet":"经费拨款(补助)支出表(按单位)","index":14,"n_rows":20,"n_cols":18,"rows_kept":20,"merged":[[3,0,5,0],[3,4,5,4],[3,5,5,5],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算11表"]
["经费拨款(补助)支出预算表"]
["填报单位：大余县气象局",{"$nulls":16},"单位：万元"]
["单位编码","科目编码",null,null,"科目名称","合计","基本支出",{"$nulls":6},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品服务支出",{"$nulls":3},"对个人和家庭的补助支出","小计","行政事业性项目","发展性项目支出","基本建设支出","其他项目支出"]
[{"$nulls":8},"小计","日常公用经费支出","业务费","工作性经费"]
["**","**","**","**","**",1,2,3,4,5,8,9,8,9,10,11,12,13]
[{"$nulls":4},"合计",{"v":82.6554,"d":"82.66"},{"v":82.6554,"d":"82.66"},{"v":8.7521,"d":"8.75"},{"v":73.9033,"d":"73.90"},{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0]
[{"$nulls":5},{"v":82.6554,"d":"82.66"},{"v":82.6554,"d":"82.66"},{"v":8.7521,"d":"8.75"},{"v":73.9033,"d":"73.90"},{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0]
["418001",{"$nulls":3},"  大余县气象局",{"v":82.6554,"d":"82.66"},{"v":82.6554,"d":"82.66"},{"v":8.7521,"d":"8.75"},{"v":73.9033,"d":"73.90"},{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0]
["  418001","208","05","05","    机关事业单位基本养老保险缴费支出",{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"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"},0,0,0,0]
["  418001","208","05","06","    机关事业单位职业年金缴费支出",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"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"},0,0,0,0]
["  418001","209","03","01","    职工基本医疗保险统筹基金",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"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"},0,0,0,0]
["  418001","220","05","04","    气象事业机构",{"v":15.3802,"d":"15.38"},{"v":15.3802,"d":"15.38"},{"v":4.7769,"d":"4.78"},{"v":10.6033,"d":"10.60"},{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0]
["  418001","220","05","09","    气象服务",{"v":48.2,"d":"48.20"},{"v":48.2,"d":"48.20"},{"v":0,"d":"0.00"},{"v":48.2,"d":"48.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48.2,"d":"48.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0]
["  418001","220","05","10","    气象装备保障维护",{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0]
["  418001","221","02","01","    住房公积金",{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"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"},0,0,0,0]
[]
[]
[{"$nulls":6},10000]

{"sheet":"经费拨款(补助)支出表(按科目)","index":15,"n_rows":33,"n_cols":17,"rows_kept":33,"merged":[[3,3,5,3],[3,4,5,4],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算12表"]
["经费拨款(补助)支出预算表"]
["填报单位：大余县气象局",{"$nulls":15},"单位：万元"]
["科目",null,null,"科目名称","合计","基本支出",{"$nulls":6},"项目支出"]
["类","款","项",null,null,"小计","工资福利支出","商品服务支出",{"$nulls":3},"对个人和家庭补助支出","小计","行政事业性项目支出","发展性项目支出","基本建设支出","其他项目支出"]
[{"$nulls":7},"小计","日常公用经费支出","业务费","工作性经费"]
["**","**","**","**",1,2,3,4,5,7,null,8,9,10,11,12,13]
[{"$nulls":3},"合计",{"v":82.6554,"d":"82.66"},{"v":82.6554,"d":"82.66"},{"v":8.7521,"d":"8.75"},{"v":73.9033,"d":"73.90"},{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},0,0,0,0,"总计(其他项目)"]
["208",null,null,"社会保障和就业支出",{"v":1.1458,"d":"1.15"},{"v":1.1458,"d":"1.15"},{"v":1.1458,"d":"1.15"},{"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"},0,0,0,0]
[null,"05",null,"  行政事业单位离退休",{"v":1.1458,"d":"1.15"},{"v":1.1458,"d":"1.15"},{"v":1.1458,"d":"1.15"},{"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"},0,0,0,0]
[null,null,"05","    机关事业单位基本养老保险缴费支出",{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"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"},0,0,0,0]
["  208","  05","  05","      大余县气象局",{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"v":0.7642,"d":"0.76"},{"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"},0,0,0,0]
[null,null,"06","    机关事业单位职业年金缴费支出",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"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"},0,0,0,0]
["  208","  05","  06","      大余县气象局",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"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"},0,0,0,0]
["209",null,null,"社会保险基金支出",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"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"},0,0,0,0]
[null,"03",null,"  职工基本医疗保险基金支出",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"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"},0,0,0,0]
[null,null,"01","    职工基本医疗保险统筹基金",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"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"},0,0,0,0]
["  209","  03","  01","      大余县气象局",{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"v":2.2818,"d":"2.28"},{"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"},0,0,0,0]
["220",null,null,"国土海洋气象等支出",{"v":78.6802,"d":"78.68"},{"v":78.6802,"d":"78.68"},{"v":4.7769,"d":"4.78"},{"v":73.9033,"d":"73.90"},{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},0,0,0,0]
[null,"05",null,"  气象事务",{"v":78.6802,"d":"78.68"},{"v":78.6802,"d":"78.68"},{"v":4.7769,"d":"4.78"},{"v":73.9033,"d":"73.90"},{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},0,0,0,0]
[null,null,"04","    气象事业机构",{"v":15.3802,"d":"15.38"},{"v":15.3802,"d":"15.38"},{"v":4.7769,"d":"4.78"},{"v":10.6033,"d":"10.60"},{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},0,0,0,0]
["  220","  05","  04","      大余县气象局",{"v":15.3802,"d":"15.38"},{"v":15.3802,"d":"15.38"},{"v":4.7769,"d":"4.78"},{"v":10.6033,"d":"10.60"},{"v":0.6033,"d":"0.60"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},0,0,0,0]
[null,null,"09","    气象服务",{"v":48.2,"d":"48.20"},{"v":48.2,"d":"48.20"},{"v":0,"d":"0.00"},{"v":48.2,"d":"48.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48.2,"d":"48.20"},{"v":0,"d":"0.00"},0,0,0,0]
["  220","  05","  09","      大余县气象局",{"v":48.2,"d":"48.20"},{"v":48.2,"d":"48.20"},{"v":0,"d":"0.00"},{"v":48.2,"d":"48.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48.2,"d":"48.20"},{"v":0,"d":"0.00"},0,0,0,0]
[null,null,"10","    气象装备保障维护",{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},0,0,0,0]
["  220","  05","  10","      大余县气象局",{"v":15.1,"d":"15.10"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.1,"d":"15.10"},{"v":0,"d":"0.00"},0,0,0,0]
["221",null,null,"住房保障支出",{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"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"},0,0,0,0]
[null,"02",null,"  住房改革支出",{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"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"},0,0,0,0]
[null,null,"01","    住房公积金",{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"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"},0,0,0,0]
["  221","  02","  01","      大余县气象局",{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"v":0.5476,"d":"0.55"},{"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"},0,0,0,0]
[]
[]
[{"$nulls":6},10000]

{"sheet":"经费拨款(补助)支出表","index":16,"n_rows":10,"n_cols":19,"rows_kept":10,"merged":[[3,0,5,0],[3,1,5,1],[3,6,5,6],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,7,5,7],[4,8,5,8],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算13表"]
["经费拨款(补助)支出预算表"]
["填报单位：大余县气象局",{"$nulls":17},"单位：万元"]
["单位编码","单位名称","实有人数",{"$nulls":3},"合计","基本支出",{"$nulls":6},"项目支出"]
[null,null,"合计","在职人数","离休人数","退休人数",null,"小计","工资福利支出","商品服务支出",{"$nulls":3},"对个人和家庭的补助支出","小计","行政事业性项目","发展性项目支出","基本建设支出","其他项目支出"]
[{"$nulls":9},"小计","日常公用经费支出","业务费","工作性经费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"合计",2,1,0,0,{"v":82.6554,"d":"82.66"},{"v":82.6554,"d":"82.66"},{"v":8.7521,"d":"8.75"},{"v":73.9033,"d":"73.90"},{"v":0.6033,"d":"0.60"},{"v":73.3,"d":"73.30"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},0,0,0,0,0]
[null,null,2,1,0,0,{"v":82.6554,"d":"82.66"},{"v":82.6554,"d":"82.66"},{"v":8.7521,"d":"8.75"},{"v":73.9033,"d":"73.90"},{"v":0.6033,"d":"0.60"},{"v":73.3,"d":"73.30"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},0,0,0,0,0]
["  418001","  大余县气象局",2,1,0,0,{"v":82.6554,"d":"82.66"},{"v":82.6554,"d":"82.66"},{"v":8.7521,"d":"8.75"},{"v":73.9033,"d":"73.90"},{"v":0.6033,"d":"0.60"},{"v":73.3,"d":"73.30"},{"v":73.3,"d":"73.30"},{"v":0,"d":"0.00"},0,0,0,0,0]

{"sheet":"基金收支","index":17,"n_rows":8,"n_cols":18,"rows_kept":8,"merged":[[3,0,6,0],[3,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[5,6,6,6],[5,7,6,7],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算14表"]
["纳入预算管理的政府性基金及上年基金结转收支预算表"]
["",{"$nulls":16},"单位：万元"]
["单位编码","单位名称","收入合计",null,null,"支                出"]
[null,null,"合计","本年政府性基金收入","上年政府性基金结转","合计","基本支出",{"$nulls":6},"项目支出"]
[{"$nulls":6},"小计","工资福利支出","商品和服务支出",{"$nulls":3},"对个人和家庭的补助支出","小计","行政事业性项目支出","发展性项目支出","基本建设支出","其他项目支出"]
[{"$nulls":8},"小计","日常公用经费支出（定额与非定额）","业务费","工作性经费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"征收计划","index":18,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,4,5,4],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算15表"]
["非税收入征收计划表"]
["",{"$nulls":15},"单位：元"]
["单位编码","单位名称","项目名称","纳入预算管理部分",{"$nulls":6},"纳入预算外管理部分"]
[{"$nulls":3},"2016年收入决算数","2017年收入预计完成数","2018年收入计划",{"$nulls":4},"2016年收入决算数","2017年收入预计完成数","2018年收入计划"]
[{"$nulls":5},"收入总数","上缴上级","部门划缴","政府调剂","可支配收入",null,null,"收入总数","上缴上级","部门划缴","政府调剂","专户核拨数"]
["**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]

{"sheet":"采购","index":19,"n_rows":7,"n_cols":27,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[4,7,5,7],[4,8,5,8],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"预算16表"]
["政府采购预算表"]
["",{"$nulls":25},"单位：元"]
["单位编码","单位名称","采购项目","采购目录","采购方式","数量","金额","项目类别",null,"采购资金来源"]
[{"$nulls":7},"基本支出","项目支出","当年财政拨款收入安排",{"$nulls":5},"事业收入",null,null,"事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","用事业基金安排","上年结转"]
[{"$nulls":9},"小计","经费拨款（补助）（非税和罚没）","罚没收入成本性支出","纳入预算管理的行政事业性收入成本性支出","专项收入","纳入预算的政府性基金收入","小计","预算外财政专户核拨资金","其他事业收入",{"$nulls":5},"小计","财政拨款结转(不含政府性基金结转)","政府性基金结转","其他资金结转"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]

{"sheet":"人员情况","index":20,"n_rows":10,"n_cols":38,"rows_kept":10,"merged":[[3,0,5,0],[3,1,5,1],[3,33,3,37],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37]],"flags":["formulas_cached_only"]}
[{"$nulls":37},"预算17表"]
["人员情况基本数字表"]
["填报单位：大余县气象局",{"$nulls":36},"单位：人"]
["单位编码","单位名称","编制人数",{"$nulls":5},"实有人数",{"$nulls":15},"领导干部数",{"$nulls":8},"学生人数"]
[null,null,"小计","行政编制人数","参照公务员管理的事业单位编制人数","全部补助事业编制人数","部分补助事业编制人数","自收自支编制人数","合计","在职人数",{"$nulls":5},"离退休人员",null,null,"临时工","聘用人员","长休人员","内退和离待岗人员","长赡人员","遗属人数","在职",{"$nulls":3},"离退休",{"$nulls":4},"中等专业学校","高中学生人数","初中学生人数","小学生人数","其他"]
[{"$nulls":9},"小计","行政在职人数","参照公务员管理的事业单位在职人数","全部补助事业在职人数","部分补助事业在职人数","自收自支在职人数","小计","离休","退休",{"$nulls":6},"副地级以上","正县级","副县级","科级","副地级以上","正县级","副县级","科级","科级以下",null,"高中学生人数"]
["**","**",1,2,3,4,5,6,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,30,31,32]
[null,"合计",1,0,0,1,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,0,0,1,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  418001","  大余县气象局",1,0,0,1,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"公用情况","index":21,"n_rows":7,"n_cols":29,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,14,5,14],[3,15,5,15],[3,24,3,28],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28]],"flags":["formulas_cached_only"]}
[{"$nulls":28},"预算18表"]
["公用情况基本数字表"]
[""]
["单位编码","单位名称","机动车编制数",null,"机动车辆实有数(辆)",{"$nulls":5},"房屋面积(平方米)",{"$nulls":3},"医院病床数","班级数","办公设备",{"$nulls":7},"通讯工具"]
[null,null,"小汽车","12座以下商务车","小汽车","12座以下商务车","公用客车","货车","摩托车","其他","行政用房","教学用房","生活用房","其他",null,null,"台式电脑","服务器","笔机本电脑","复印机","打印机","空调","电梯","锅炉(吨)","网络线路(条)","直拨电话(部)","公费移动电话","公费住宅电话","其他"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]