{"text_format":"3","workbook":"xls","n_sheets":10,"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","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":21},"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：中国共产主义青年团大余县委员会",null,null,"单位：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":436814,"d":"436,814"},"合计",{"v":436814,"d":"436,814.00"}]
["    一般公共预算拨款收入",{"v":436814,"d":"436,814"},"一般公共服务支出",{"v":359481,"d":"359,481.00"}]
["    专项收入",0,"社会保障和就业支出",{"v":44004,"d":"44,004.00"}]
["    政府性基金预算拨款收入",0,"医疗卫生与计划生育支出",{"v":15346,"d":"15,346.00"}]
["    预算内投资收入","0","住房保障支出",{"v":17983,"d":"17,983.00"}]
["二、事业收入",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":436814,"d":"436,814"},"本年支出合计",{"v":436814,"d":"436,814.00"}]
["七、用事业基金弥补收支差额",0,"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",0]
["    财政拨款结转（结余）",0]
["    其他资金结转（结余）",0]
["收入总计",{"v":436814,"d":"436,814"},"支出总计",{"v":436814,"d":"436,814.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":10,"n_cols":15,"rows_kept":10,"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：中国共产主义青年团大余县委员会",{"$nulls":13},"单位：元"]
["功能科目编码","功能科目名称","合计","财政拨款",{"$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":436814,"d":"436,814"},{"v":436814,"d":"436,814"},{"v":436814,"d":"436,814"},0,0,0,0,0,0,0,0,0,0]
["201","一般公共服务支出",{"v":436814,"d":"436,814"},{"v":436814,"d":"436,814"},{"v":436814,"d":"436,814"},0,0,0,0,0,0,0,0,0,0]
["  29","  群众团体事务",{"v":436814,"d":"436,814"},{"v":436814,"d":"436,814"},{"v":436814,"d":"436,814"},0,0,0,0,0,0,0,0,0,0]
["    01","    行政运行（群众团体事务）",{"v":436814,"d":"436,814"},{"v":436814,"d":"436,814"},{"v":436814,"d":"436,814"},0,0,0,0,0,0,0,0,0,0]

{"sheet":"部门支出总表","index":2,"n_rows":20,"n_cols":8,"rows_kept":20,"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：中国共产主义青年团大余县委员会",{"$nulls":6},"单位：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 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":436814,"d":"436,814.00"},{"v":436814,"d":"436,814.00"},{"v":0,"d":"0.00"},{"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":359481,"d":"359,481.00"},{"v":359481,"d":"359,481.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  29","  群众团体事务",{"v":359481,"d":"359,481.00"},{"v":359481,"d":"359,481.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2012901","    行政运行（群众团体事务）",{"v":359481,"d":"359,481.00"},{"v":359481,"d":"359,481.00"},{"v":0,"d":"0.00"},{"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":44004,"d":"44,004.00"},{"v":44004,"d":"44,004.00"},{"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":44004,"d":"44,004.00"},{"v":44004,"d":"44,004.00"},{"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":31428,"d":"31,428.00"},{"v":31428,"d":"31,428.00"},{"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":12576,"d":"12,576.00"},{"v":12576,"d":"12,576.00"},{"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":15346,"d":"15,346.00"},{"v":15346,"d":"15,346.00"},{"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":15346,"d":"15,346.00"},{"v":15346,"d":"15,346.00"},{"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":15346,"d":"15,346.00"},{"v":15346,"d":"15,346.00"},{"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":17983,"d":"17,983.00"},{"v":17983,"d":"17,983.00"},{"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":17983,"d":"17,983.00"},{"v":17983,"d":"17,983.00"},{"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":17983,"d":"17,983.00"},{"v":17983,"d":"17,983.00"},{"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：中国共产主义青年团大余县委员会",{"$nulls":4},"单位：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":436814,"d":"436,814"},"一、本年支出",{"v":436814,"d":"436,814.00"},{"v":436814,"d":"436,814.00"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":436814,"d":"436,814"},"一般公共服务支出",{"v":359481,"d":"359,481.00"},{"v":359481,"d":"359,481.00"},{"v":0,"d":"0.00"}]
["    专项收入",0,"社会保障和就业支出",{"v":44004,"d":"44,004.00"},{"v":44004,"d":"44,004.00"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",0,"医疗卫生与计划生育支出",{"v":15346,"d":"15,346.00"},{"v":15346,"d":"15,346.00"},{"v":0,"d":"0.00"}]
["    预算内投资收入","0","住房保障支出",{"v":17983,"d":"17,983.00"},{"v":17983,"d":"17,983.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["收入总计",{"v":436814,"d":"436,814.00"},"支出总计",{"v":436814,"d":"436,814.00"},{"v":436814,"d":"436,814.00"},{"v":0,"d":"0.00"}]
{"$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":20,"n_cols":5,"rows_kept":20,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：中国共产主义青年团大余县委员会",{"$nulls":3},"单位：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":436814,"d":"436,814.00"},{"v":436814,"d":"436,814.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",{"v":359481,"d":"359,481.00"},{"v":359481,"d":"359,481.00"},{"v":0,"d":"0.00"}]
["  29","  群众团体事务",{"v":359481,"d":"359,481.00"},{"v":359481,"d":"359,481.00"},{"v":0,"d":"0.00"}]
["    2012901","    行政运行（群众团体事务）",{"v":359481,"d":"359,481.00"},{"v":359481,"d":"359,481.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":44004,"d":"44,004.00"},{"v":44004,"d":"44,004.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":44004,"d":"44,004.00"},{"v":44004,"d":"44,004.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":31428,"d":"31,428.00"},{"v":31428,"d":"31,428.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":12576,"d":"12,576.00"},{"v":12576,"d":"12,576.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":15346,"d":"15,346.00"},{"v":15346,"d":"15,346.00"},{"v":0,"d":"0.00"}]
["  12","  财政对基本医疗保险基金的补助",{"v":15346,"d":"15,346.00"},{"v":15346,"d":"15,346.00"},{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",{"v":15346,"d":"15,346.00"},{"v":15346,"d":"15,346.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":17983,"d":"17,983.00"},{"v":17983,"d":"17,983.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":17983,"d":"17,983.00"},{"v":17983,"d":"17,983.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":17983,"d":"17,983.00"},{"v":17983,"d":"17,983.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：中国共产主义青年团大余县委员会",{"$nulls":3},"单位：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":436814,"d":"436,814.00"},{"v":234457,"d":"234,457.00"},{"v":202357,"d":"202,357.00"}]
["301","工资福利支出",{"v":234457,"d":"234,457.00"},{"v":234457,"d":"234,457.00"},{"v":0,"d":"0.00"}]
["  30130101","  基本工资",{"v":87216,"d":"87,216.00"},{"v":87216,"d":"87,216.00"},{"v":0,"d":"0.00"}]
["  301301020106","  生活补贴（行政）",{"v":37584,"d":"37,584.00"},{"v":37584,"d":"37,584.00"},{"v":0,"d":"0.00"}]
["  301301020107","  工作津贴（行政）",{"v":25056,"d":"25,056.00"},{"v":25056,"d":"25,056.00"},{"v":0,"d":"0.00"}]
["  30130103","  奖金",{"v":7268,"d":"7,268.00"},{"v":7268,"d":"7,268.00"},{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":31428,"d":"31,428.00"},{"v":31428,"d":"31,428.00"},{"v":0,"d":"0.00"}]
["  30130109","  职业年金缴费",{"v":12576,"d":"12,576.00"},{"v":12576,"d":"12,576.00"},{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",{"v":15346,"d":"15,346.00"},{"v":15346,"d":"15,346.00"},{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",{"v":17983,"d":"17,983.00"},{"v":17983,"d":"17,983.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":202357,"d":"202,357.00"},{"v":0,"d":"0.00"},{"v":202357,"d":"202,357.00"}]
["  30130201","  办公费",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
["  30130202","  印刷费",{"v":19000,"d":"19,000.00"},{"v":0,"d":"0.00"},{"v":19000,"d":"19,000.00"}]
["  30130206","  电费",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["  30130207","  邮电费",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["  30130211","  差旅费",{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.00"},{"v":11000,"d":"11,000.00"}]
["  30130215","  会议费",{"v":13100,"d":"13,100.00"},{"v":0,"d":"0.00"},{"v":13100,"d":"13,100.00"}]
["  30130216","  培训费",{"v":49900,"d":"49,900.00"},{"v":0,"d":"0.00"},{"v":49900,"d":"49,900.00"}]
["  30130228","  工会经费",{"v":2997,"d":"2,997.00"},{"v":0,"d":"0.00"},{"v":2997,"d":"2,997.00"}]
["  3013022901","  福利费（在职）",{"v":360,"d":"360.00"},{"v":0,"d":"0.00"},{"v":360,"d":"360.00"}]
["  3013023901","  公务交通补贴",{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21,000.00"}]
["  3013029999","  其他商品和服务支出",{"v":57000,"d":"57,000.00"},{"v":0,"d":"0.00"},{"v":57000,"d":"57,000.00"}]

{"sheet":"三公表","index":6,"n_rows":5,"n_cols":7,"rows_kept":5,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["",{"$nulls":5},"单位：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 "}]

{"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：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]

{"sheet":"支出总表（引用）","index":8,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":436814,"d":"436,814"},0]
["一般公共服务支出",{"v":359481,"d":"359,481"},0]
["社会保障和就业支出",{"v":44004,"d":"44,004"},0]
["医疗卫生与计划生育支出",{"v":15346,"d":"15,346"},0]
["住房保障支出",{"v":17983,"d":"17,983"},0]

{"sheet":"财拨总表（引用）","index":9,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["合计",{"v":436814,"d":"436,814"},{"v":436814,"d":"436,814"},0]
["一般公共服务支出",{"v":359481,"d":"359,481"},{"v":359481,"d":"359,481"},0]
["社会保障和就业支出",{"v":44004,"d":"44,004"},{"v":44004,"d":"44,004"},0]
["医疗卫生与计划生育支出",{"v":15346,"d":"15,346"},{"v":15346,"d":"15,346"},0]
["住房保障支出",{"v":17983,"d":"17,983"},{"v":17983,"d":"17,983"},0]