{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金"],"not_rendered":{"external_links":2,"defined_names":17},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":54,"n_cols":4,"rows_kept":54,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：大余县文化和广播电影电视局",null,null,"单位:万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":1228.1719,"d":"1228.17"},"合计",{"v":1596.9719,"d":"1596.97"}]
["    一般公共预算拨款收入",{"v":1228.1719,"d":"1228.17"},"一般公共服务支出",{"v":76.008,"d":"76.01"}]
["    专项收入",{"v":0,"d":"0.00"},"文化体育与传媒支出",{"v":1355.2462,"d":"1355.25"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":100.3656,"d":"100.37"}]
["    预算内投资收入","0","医疗卫生与计划生育支出",{"v":25.1227,"d":"25.12"}]
["二、事业收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":40.2294,"d":"40.23"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":368.8,"d":"368.80"}]
{"$rows_empty":33}
["本年收入合计",{"v":1596.9719,"d":"1596.97"},"本年支出合计",{"v":1596.9719,"d":"1596.97"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年"]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":1596.9719,"d":"1596.97"},"支出总计",{"v":1596.9719,"d":"1596.97"}]

{"sheet":"部门收入总表","index":1,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：大余县文化和广播电影电视局",{"$nulls":13},"单位:万元"]
["功能科目编码","功能科目名称","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
[{"$nulls":3},"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":1596.9719,"d":"1596.97"},{"v":1228.1719,"d":"1228.17"},{"v":1228.1719,"d":"1228.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":368.8,"d":"368.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","文化体育与传媒支出",{"v":1596.9719,"d":"1596.97"},{"v":1228.1719,"d":"1228.17"},{"v":1228.1719,"d":"1228.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":368.8,"d":"368.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  文化",{"v":1520.9329,"d":"1520.93"},{"v":1180.1329,"d":"1180.13"},{"v":1180.1329,"d":"1180.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340.8,"d":"340.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    01","    行政运行（文化）",{"v":768.3982,"d":"768.40"},{"v":457.5982,"d":"457.60"},{"v":457.5982,"d":"457.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":310.8,"d":"310.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    04","    图书馆",{"v":134.6298,"d":"134.63"},{"v":122.6298,"d":"122.63"},{"v":122.6298,"d":"122.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    05","    文化展示及纪念机构",{"v":141.8296,"d":"141.83"},{"v":141.8296,"d":"141.83"},{"v":141.8296,"d":"141.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    09","    群众文化",{"v":476.0753,"d":"476.08"},{"v":458.0753,"d":"458.08"},{"v":458.0753,"d":"458.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  文物",{"v":76.039,"d":"76.04"},{"v":48.039,"d":"48.04"},{"v":48.039,"d":"48.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    05","    博物馆",{"v":76.039,"d":"76.04"},{"v":48.039,"d":"48.04"},{"v":48.039,"d":"48.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：大余县文化和广播电影电视局",{"$nulls":6},"单位:万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":5,"d":"5.00"},{"v":6,"d":"6.00"}]
[null,"合计",{"v":1596.9719,"d":"1596.97"},{"v":722.5719,"d":"722.57"},{"v":874.4,"d":"874.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",{"v":76.008,"d":"76.01"},{"v":76.008,"d":"76.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  人大事务",{"v":76.008,"d":"76.01"},{"v":76.008,"d":"76.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010101","    行政运行（人大事务）",{"v":76.008,"d":"76.01"},{"v":76.008,"d":"76.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","文化体育与传媒支出",{"v":1355.2462,"d":"1355.25"},{"v":480.8462,"d":"480.85"},{"v":874.4,"d":"874.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  文化",{"v":817.201,"d":"817.20"},{"v":447.401,"d":"447.40"},{"v":369.8,"d":"369.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070101","    行政运行（文化）",{"v":308.4371,"d":"308.44"},{"v":257.4371,"d":"257.44"},{"v":51,"d":"51.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070104","    图书馆",{"v":107.0867,"d":"107.09"},{"v":67.0867,"d":"67.09"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070105","    文化展示及纪念机构",{"v":158.4772,"d":"158.48"},{"v":122.8772,"d":"122.88"},{"v":35.6,"d":"35.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070199","    其他文化支出",{"v":243.2,"d":"243.20"},{"v":0,"d":"0.00"},{"v":243.2,"d":"243.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  文物",{"v":61.4452,"d":"61.45"},{"v":33.4452,"d":"33.45"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070205","    博物馆",{"v":61.4452,"d":"61.45"},{"v":33.4452,"d":"33.45"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  99","  其他文化体育与传媒支出",{"v":476.6,"d":"476.60"},{"v":0,"d":"0.00"},{"v":476.6,"d":"476.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2079999","    其他文化体育与传媒支出",{"v":476.6,"d":"476.60"},{"v":0,"d":"0.00"},{"v":476.6,"d":"476.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":100.3656,"d":"100.37"},{"v":100.3656,"d":"100.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":98.8344,"d":"98.83"},{"v":98.8344,"d":"98.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":70.6008,"d":"70.60"},{"v":70.6008,"d":"70.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":28.2336,"d":"28.23"},{"v":28.2336,"d":"28.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":1.5312,"d":"1.53"},{"v":1.5312,"d":"1.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":1.5312,"d":"1.53"},{"v":1.5312,"d":"1.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":25.1227,"d":"25.12"},{"v":25.1227,"d":"25.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  12","  财政对基本医疗保险基金的补助",{"v":25.1227,"d":"25.12"},{"v":25.1227,"d":"25.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",{"v":25.1227,"d":"25.12"},{"v":25.1227,"d":"25.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":40.2294,"d":"40.23"},{"v":40.2294,"d":"40.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":40.2294,"d":"40.23"},{"v":40.2294,"d":"40.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":40.2294,"d":"40.23"},{"v":40.2294,"d":"40.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：大余县文化和广播电影电视局",{"$nulls":4},"单位:万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":1228.1719,"d":"1228.17"},"一、本年支出",{"v":1228.1719,"d":"1228.17"},{"v":1228.1719,"d":"1228.17"}]
["    一般公共预算拨款收入",{"v":1228.1719,"d":"1228.17"},"一般公共服务支出",{"v":76.008,"d":"76.01"},{"v":76.008,"d":"76.01"}]
["    专项收入",{"v":0,"d":"0.00"},"文化体育与传媒支出",{"v":986.4462,"d":"986.45"},{"v":986.4462,"d":"986.45"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":100.3656,"d":"100.37"},{"v":100.3656,"d":"100.37"}]
["    预算内投资收入","0","医疗卫生与计划生育支出",{"v":25.1227,"d":"25.12"},{"v":25.1227,"d":"25.12"}]
[null,null,"住房保障支出",{"v":40.2294,"d":"40.23"},{"v":40.2294,"d":"40.23"}]
{"$rows_empty":42}
["收入总计",{"v":1228.1719,"d":"1228.17"},"支出总计",{"v":1228.1719,"d":"1228.17"},{"v":1228.1719,"d":"1228.17"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":4,"n_rows":31,"n_cols":5,"rows_kept":31,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：大余县文化和广播电影电视局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":1228.1719,"d":"1228.17"},{"v":722.5719,"d":"722.57"},{"v":505.6,"d":"505.60"}]
["201","一般公共服务支出",{"v":76.008,"d":"76.01"},{"v":76.008,"d":"76.01"},{"v":0,"d":"0.00"}]
["  01","  人大事务",{"v":76.008,"d":"76.01"},{"v":76.008,"d":"76.01"},{"v":0,"d":"0.00"}]
["    2010101","    行政运行（人大事务）",{"v":76.008,"d":"76.01"},{"v":76.008,"d":"76.01"},{"v":0,"d":"0.00"}]
["207","文化体育与传媒支出",{"v":986.4462,"d":"986.45"},{"v":480.8462,"d":"480.85"},{"v":505.6,"d":"505.60"}]
["  01","  文化",{"v":544.001,"d":"544.00"},{"v":447.401,"d":"447.40"},{"v":96.6,"d":"96.60"}]
["    2070101","    行政运行（文化）",{"v":302.4371,"d":"302.44"},{"v":257.4371,"d":"257.44"},{"v":45,"d":"45.00"}]
["    2070104","    图书馆",{"v":95.0867,"d":"95.09"},{"v":67.0867,"d":"67.09"},{"v":28,"d":"28.00"}]
["    2070105","    文化展示及纪念机构",{"v":146.4772,"d":"146.48"},{"v":122.8772,"d":"122.88"},{"v":23.6,"d":"23.60"}]
["  02","  文物",{"v":33.4452,"d":"33.45"},{"v":33.4452,"d":"33.45"},{"v":0,"d":"0.00"}]
["    2070205","    博物馆",{"v":33.4452,"d":"33.45"},{"v":33.4452,"d":"33.45"},{"v":0,"d":"0.00"}]
["  99","  其他文化体育与传媒支出",{"v":409,"d":"409.00"},{"v":0,"d":"0.00"},{"v":409,"d":"409.00"}]
["    2079999","    其他文化体育与传媒支出",{"v":409,"d":"409.00"},{"v":0,"d":"0.00"},{"v":409,"d":"409.00"}]
["208","社会保障和就业支出",{"v":100.3656,"d":"100.37"},{"v":100.3656,"d":"100.37"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":98.8344,"d":"98.83"},{"v":98.8344,"d":"98.83"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":70.6008,"d":"70.60"},{"v":70.6008,"d":"70.60"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":28.2336,"d":"28.23"},{"v":28.2336,"d":"28.23"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":1.5312,"d":"1.53"},{"v":1.5312,"d":"1.53"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":1.5312,"d":"1.53"},{"v":1.5312,"d":"1.53"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":25.1227,"d":"25.12"},{"v":25.1227,"d":"25.12"},{"v":0,"d":"0.00"}]
["  12","  财政对基本医疗保险基金的补助",{"v":25.1227,"d":"25.12"},{"v":25.1227,"d":"25.12"},{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",{"v":25.1227,"d":"25.12"},{"v":25.1227,"d":"25.12"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":40.2294,"d":"40.23"},{"v":40.2294,"d":"40.23"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":40.2294,"d":"40.23"},{"v":40.2294,"d":"40.23"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":40.2294,"d":"40.23"},{"v":40.2294,"d":"40.23"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":45,"n_cols":5,"rows_kept":45,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：大余县文化和广播电影电视局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":722.5719,"d":"722.57"},{"v":541.275,"d":"541.28"},{"v":181.2969,"d":"181.30"}]
["301","工资福利支出",{"v":539.5278,"d":"539.53"},{"v":539.5278,"d":"539.53"},{"v":0,"d":"0.00"}]
["  30130101","  基本工资",{"v":213.0252,"d":"213.03"},{"v":213.0252,"d":"213.03"},{"v":0,"d":"0.00"}]
["  301301020106","  生活补贴（行政）",{"v":3.7368,"d":"3.74"},{"v":3.7368,"d":"3.74"},{"v":0,"d":"0.00"}]
["  301301020107","  工作津贴（行政）",{"v":2.4912,"d":"2.49"},{"v":2.4912,"d":"2.49"},{"v":0,"d":"0.00"}]
["  301301020206","  生活补贴（事业）",{"v":68.8032,"d":"68.80"},{"v":68.8032,"d":"68.80"},{"v":0,"d":"0.00"}]
["  301301020207","  工作津贴（事业）",{"v":47.1888,"d":"47.19"},{"v":47.1888,"d":"47.19"},{"v":0,"d":"0.00"}]
["  30130103","  奖金",{"v":17.7521,"d":"17.75"},{"v":17.7521,"d":"17.75"},{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":70.6008,"d":"70.60"},{"v":70.6008,"d":"70.60"},{"v":0,"d":"0.00"}]
["  30130109","  职业年金缴费",{"v":28.2336,"d":"28.23"},{"v":28.2336,"d":"28.23"},{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",{"v":25.1227,"d":"25.12"},{"v":25.1227,"d":"25.12"},{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",{"v":40.2294,"d":"40.23"},{"v":40.2294,"d":"40.23"},{"v":0,"d":"0.00"}]
["  3013019903","  聘用人员工资",{"v":22.344,"d":"22.34"},{"v":22.344,"d":"22.34"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":181.2969,"d":"181.30"},{"v":0,"d":"0.00"},{"v":181.2969,"d":"181.30"}]
["  30130201","  办公费",11.35,{"v":0,"d":"0.00"},11.35]
["  30130202","  印刷费",4.73,{"v":0,"d":"0.00"},4.73]
["  30130205","  水费",3.42,{"v":0,"d":"0.00"},3.42]
["  30130206","  电费",23.15,{"v":0,"d":"0.00"},23.15]
["  30130207","  邮电费",{"v":2.6,"d":"2.60"},{"v":0,"d":"0.00"},{"v":2.6,"d":"2.60"}]
["  30130208","  取暖费",{"v":0.432,"d":"0.43"},{"v":0,"d":"0.00"},{"v":0.432,"d":"0.43"}]
["  30130209","  物业管理费",13.45,{"v":0,"d":"0.00"},13.45]
["  30130211","  差旅费",{"v":119.5,"d":"119.50"},{"v":0,"d":"0.00"},11.95]
["  30130213","  维修(护)费",26.75,{"v":0,"d":"0.00"},26.75]
["  30130215","  会议费",{"v":3.4,"d":"3.40"},{"v":0,"d":"0.00"},{"v":3.4,"d":"3.40"}]
["  30130216","  培训费",{"v":7.6,"d":"7.60"},{"v":0,"d":"0.00"},{"v":7.6,"d":"7.60"}]
["  30130217","  公务接待费",{"v":16.3,"d":"16.30"},{"v":0,"d":"0.00"},{"v":16.3,"d":"16.30"}]
["  30130225","  专用燃料费",{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":1.2,"d":"1.20"}]
["  30130226","  劳务费",{"v":33.6,"d":"33.60"},{"v":0,"d":"0.00"},{"v":33.6,"d":"33.60"}]
["  30130228","  工会经费",{"v":6.7049,"d":"6.70"},{"v":0,"d":"0.00"},{"v":6.7049,"d":"6.70"}]
["  3013022901","  福利费（在职）",{"v":0.732,"d":"0.73"},{"v":0,"d":"0.00"},{"v":0.732,"d":"0.73"}]
["  3013022902","  福利费（离退休）",{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"},{"v":0.6,"d":"0.60"}]
["  3013023901","  公务交通补贴",6.96,{"v":0,"d":"0.00"},6.96]
["  3013023999","  其他交通费用",{"v":2.6,"d":"2.60"},{"v":0,"d":"0.00"},{"v":2.6,"d":"2.60"}]
["  3013029902","  降温费",{"v":0.652,"d":"0.65"},{"v":0,"d":"0.00"},{"v":0.652,"d":"0.65"}]
["  3013029903","  教学业务费",{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"}]
["  3013029999","  其他商品和服务支出",{"v":3.016,"d":"3.02"},{"v":0,"d":"0.00"},{"v":3.016,"d":"3.02"}]
["303","对个人和家庭的补助",{"v":1.7472,"d":"1.75"},{"v":1.7472,"d":"1.75"},{"v":0,"d":"0.00"}]
["  30130305","  生活补助",{"v":1.5312,"d":"1.53"},{"v":1.5312,"d":"1.53"},{"v":0,"d":"0.00"}]
["  30130309","  奖励金(独生子女费)",{"v":0.216,"d":"0.22"},{"v":0.216,"d":"0.22"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["736001","大余县文化广电新闻出版旅游局",{"v":8.1,"d":"8.10"},null,{"v":8.1,"d":"8.10"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"政府性基金预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]