{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","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":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2020年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"新余市渝水区妇女联合会"]
[]
[]
[]
[{"$nulls":5},"编制日期：",null,"2020-06-17"]
[]
[]
[{"$nulls":5},"编制单位：",null,"新余市渝水区妇女联合会"]
[]
[]
[]
["单位负责人签章：",null,"杨旸",{"$nulls":3},"财务负责人签章：","卢小燕",{"$nulls":4},"制表人签章：",null,"杨阿庆"]

{"sheet":"收支预算总表","index":1,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:313901新余市渝水区妇女联合委员会",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":492029,"d":"492,029.00"},"一般公共服务支出",{"v":434050,"d":"434,050.00"}]
["    一般公共预算拨款收入",{"v":492029,"d":"492,029.00"},"社会保障和就业支出",{"v":33294,"d":"33,294.00"}]
["    专项收入",null,"住房保障支出",{"v":24685,"d":"24,685.00"}]
["    政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":492029,"d":"492,029.00"},"本年支出合计",{"v":492029,"d":"492,029.00"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":492029,"d":"492,029.00"},"支出总计",{"v":492029,"d":"492,029.00"}]

{"sheet":"部门收入总表","index":2,"n_rows":16,"n_cols":15,"rows_kept":16,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,8],[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:313901新余市渝水区妇女联合委员会",{"$nulls":13},"单位：元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":492029,"d":"492,029.00"},null,{"v":492029,"d":"492,029.00"},{"v":492029,"d":"492,029.00"}]
["201","一般公共服务支出",{"v":434050,"d":"434,050.00"},null,{"v":434050,"d":"434,050.00"},{"v":434050,"d":"434,050.00"}]
["　29","　群众团体事务",{"v":434050,"d":"434,050.00"},null,{"v":434050,"d":"434,050.00"},{"v":434050,"d":"434,050.00"}]
["　　2012901","　　行政运行",{"v":434050,"d":"434,050.00"},null,{"v":434050,"d":"434,050.00"},{"v":434050,"d":"434,050.00"}]
["208","社会保障和就业支出",{"v":33294,"d":"33,294.00"},null,{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["　05","　行政事业单位养老支出",{"v":33294,"d":"33,294.00"},null,{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":33294,"d":"33,294.00"},null,{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["221","住房保障支出",{"v":24685,"d":"24,685.00"},null,{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]
["　02","　住房改革支出",{"v":24685,"d":"24,685.00"},null,{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]
["　　2210201","　　住房公积金",{"v":24685,"d":"24,685.00"},null,{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,3,1],[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:313901新余市渝水区妇女联合委员会",{"$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]
["","合计",{"v":492029,"d":"492,029.00"},{"v":417029,"d":"417,029.00"},{"v":75000,"d":"75,000.00"}]
["201","一般公共服务支出",{"v":434050,"d":"434,050.00"},{"v":359050,"d":"359,050.00"},{"v":75000,"d":"75,000.00"}]
["　29","　群众团体事务",{"v":434050,"d":"434,050.00"},{"v":359050,"d":"359,050.00"},{"v":75000,"d":"75,000.00"}]
["　　2012901","　　行政运行",{"v":434050,"d":"434,050.00"},{"v":359050,"d":"359,050.00"},{"v":75000,"d":"75,000.00"}]
["208","社会保障和就业支出",{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["　05","　行政事业单位养老支出",{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["221","住房保障支出",{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]
["　02","　住房改革支出",{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]
["　　2210201","　　住房公积金",{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:313901新余市渝水区妇女联合委员会",{"$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":492029,"d":"492,029.00"},"一、本年支出",{"v":492029,"d":"492,029.00"},{"v":492029,"d":"492,029.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":492029,"d":"492,029.00"},"一般公共服务支出",{"v":434050,"d":"434,050.00"},{"v":434050,"d":"434,050.00"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":492029,"d":"492,029.00"},"支出总计",{"v":492029,"d":"492,029.00"},{"v":492029,"d":"492,029.00"},{"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":5,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:313901新余市渝水区妇女联合委员会",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2020年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":492029,"d":"492,029.00"},{"v":417029,"d":"417,029.00"},{"v":75000,"d":"75,000.00"}]
["201","一般公共服务支出",{"v":434050,"d":"434,050.00"},{"v":359050,"d":"359,050.00"},{"v":75000,"d":"75,000.00"}]
["　29","　群众团体事务",{"v":434050,"d":"434,050.00"},{"v":359050,"d":"359,050.00"},{"v":75000,"d":"75,000.00"}]
["　　2012901","　　行政运行",{"v":434050,"d":"434,050.00"},{"v":359050,"d":"359,050.00"},{"v":75000,"d":"75,000.00"}]
["208","社会保障和就业支出",{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["　05","　行政事业单位养老支出",{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["221","住房保障支出",{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]
["　02","　住房改革支出",{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]
["　　2210201","　　住房公积金",{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":40,"n_cols":5,"rows_kept":40,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位:313901新余市渝水区妇女联合委员会",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2020年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["","合计",{"v":417029,"d":"417,029.00"},{"v":300633,"d":"300,633.00"},{"v":116396,"d":"116,396.00"}]
[null,"工资福利支出",{"v":300393,"d":"300,393.00"},{"v":300393,"d":"300,393.00"}]
["30101","　基本工资",{"v":115380,"d":"115,380.00"},{"v":115380,"d":"115,380.00"}]
["3010201","　规范性补贴",{"v":83100,"d":"83,100.00"},{"v":83100,"d":"83,100.00"}]
["3010203","　岗位津贴",{"v":2820,"d":"2,820.00"},{"v":2820,"d":"2,820.00"}]
["3010204","　医疗工龄补贴",{"v":3336,"d":"3,336.00"},{"v":3336,"d":"3,336.00"}]
["3010205","　降温费和烤火费",{"v":3120,"d":"3,120.00"},{"v":3120,"d":"3,120.00"}]
["3010299","　其他津贴补贴",{"v":1080,"d":"1,080.00"},{"v":1080,"d":"1,080.00"}]
["3010301","　年终一次性奖金",{"v":9615,"d":"9,615.00"},{"v":9615,"d":"9,615.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["30110","　职工基本医疗保险缴费",{"v":14566,"d":"14,566.00"},{"v":14566,"d":"14,566.00"}]
["30111","　公务员医疗补助缴费",{"v":7283,"d":"7,283.00"},{"v":7283,"d":"7,283.00"}]
["3011202","　工伤保险",{"v":624,"d":"624.00"},{"v":624,"d":"624.00"}]
["3011203","　大病医疗保险",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"}]
["3011204","　生育保险",{"v":1040,"d":"1,040.00"},{"v":1040,"d":"1,040.00"}]
["30113","　住房公积金",{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]
[null,"商品和服务支出",{"v":116396,"d":"116,396.00"},null,{"v":116396,"d":"116,396.00"}]
["30201","　办公费",{"v":14800,"d":"14,800.00"},null,{"v":14800,"d":"14,800.00"}]
["30202","　印刷费",{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"}]
["30203","　咨询费",{"v":1500,"d":"1,500.00"},null,{"v":1500,"d":"1,500.00"}]
["30204","　手续费",{"v":500,"d":"500.00"},null,{"v":500,"d":"500.00"}]
["30207","　邮电费",{"v":2100,"d":"2,100.00"},null,{"v":2100,"d":"2,100.00"}]
["3020701","　领导干部电话费补助",{"v":3960,"d":"3,960.00"},null,{"v":3960,"d":"3,960.00"}]
["30211","　差旅费",{"v":14000,"d":"14,000.00"},null,{"v":14000,"d":"14,000.00"}]
["30215","　会议费",{"v":14000,"d":"14,000.00"},null,{"v":14000,"d":"14,000.00"}]
["30216","　培训费",{"v":15000,"d":"15,000.00"},null,{"v":15000,"d":"15,000.00"}]
["30217","　公务接待费",{"v":3100,"d":"3,100.00"},null,{"v":3100,"d":"3,100.00"}]
["30226","　劳务费",{"v":8000,"d":"8,000.00"},null,{"v":8000,"d":"8,000.00"}]
["30228","　工会经费",{"v":2468,"d":"2,468.00"},null,{"v":2468,"d":"2,468.00"}]
["30231","　公务用车运行维护费",{"v":2088,"d":"2,088.00"},null,{"v":2088,"d":"2,088.00"}]
["30239","　其他交通费用",{"v":20880,"d":"20,880.00"},null,{"v":20880,"d":"20,880.00"}]
["3029999","　其他_其他商品和服务支出",{"v":4000,"d":"4,000.00"},null,{"v":4000,"d":"4,000.00"}]
[null,"对个人和家庭的补助",{"v":240,"d":"240.00"},{"v":240,"d":"240.00"}]
["3039902","　书报费",{"v":240,"d":"240.00"},{"v":240,"d":"240.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:313901新余市渝水区妇女联合委员会",{"$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 "}]
["","合计",{"v":5188,"d":"5,188.00"},null,{"v":3100,"d":"3,100.00"},{"v":2088,"d":"2,088.00"}]
["313","区妇联",{"v":5188,"d":"5,188.00"},null,{"v":3100,"d":"3,100.00"},{"v":2088,"d":"2,088.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:313901新余市渝水区妇女联合委员会",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2020年预算数"]
["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":9,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[1,0,1,2],[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":492029,"d":"492,029.00"}]
["一般公共服务支出",{"v":434050,"d":"434,050.00"}]
["社会保障和就业支出",{"v":33294,"d":"33,294.00"}]
["住房保障支出",{"v":24685,"d":"24,685.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,0,1,3],[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]
["",{"v":492029,"d":"492,029.00"},{"v":492029,"d":"492,029.00"}]
["一般公共服务支出",{"v":434050,"d":"434,050.00"},{"v":434050,"d":"434,050.00"}]
["社会保障和就业支出",{"v":33294,"d":"33,294.00"},{"v":33294,"d":"33,294.00"}]
["住房保障支出",{"v":24685,"d":"24,685.00"},{"v":24685,"d":"24,685.00"}]