{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":25,"n_cols":22,"rows_kept":25,"merged":[[4,0,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[5,7,6,7],[5,8,5,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,5,21],[7,0,12,0],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[23,0,23,1],[24,0,24,1]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算01表"]
[" 收  支  预  算  总  表"]
[{"$nulls":21},"单位：万元"]
["收                             入",null,null,"支                        出"]
["项                    目",null,"金　额","项            目","合计","用事业单位基金弥补收支差额","部门结转资金","本年支出小计"]
[{"$nulls":7},"小计","一般公共预算",{"$nulls":5},"中央专项转移支付","政府性基金","专户管理的教育收费","事业收入（不含教育收费）","经营收入 ","其他收入"]
[{"$nulls":8},"财政拨款","缴入预算管理的行政事业性收费","专项收入","国有资产资源有偿使用收入","债务收入","其他一般公共预算收入",{"$nulls":5},"非本级财政收入","消化单位原有账户资金","其他收入"]
["一般公共预算","财政拨款",{"v":3290.4,"d":"3,290.4"},"一、基本支出",{"v":2551,"d":"2,551.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":2551,"d":"2,551.0"},{"v":2551,"d":"2,551.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"纳入预算管理的行政事业性收费",{"v":0,"d":"0.0"},"１、工资福利支出",{"v":1648.6,"d":"1,648.6"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1648.6,"d":"1,648.6"},{"v":1648.6,"d":"1,648.6"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"专项收入",{"v":0,"d":"0.0"},"２、商品服务支出",641.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},641.9,641.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"国有资产资源有偿使用收入",{"v":0,"d":"0.0"},"３、对个人和家庭的补助",260.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},260.5,260.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"债务收入",{"v":0,"d":"0.0"},"二、项目支出",{"v":2446.4,"d":"2,446.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},739.4,739.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1707,"d":"1,707.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"其他一般公共预算收入",{"v":0,"d":"0.0"},"（一）一般性项目",{"v":1707,"d":"1,707.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1707,"d":"1,707.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["中央专项转移支付",null,{"v":0,"d":"0.0"},"（二）专项资金",739.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},739.4,739.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,null,{"v":0,"d":"0.0"},"1、基本建设支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["政府性基金",null,{"v":0,"d":"0.0"},"２、事业发展专项支出",739.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},739.4,739.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["专户管理的教育收费",null,{"v":1707,"d":"1,707.0"},"3、经济发展支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["事业收入（不含教育收费）",null,{"v":0,"d":"0.0"},"4、债务项目支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["经营收入      ",null,{"v":0,"d":"0.0"},"5、其他各项支出",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["其他收入",null,{"v":0,"d":"0.0"}]
["本   年  收  入  小  计",null,{"v":4997.4,"d":"4,997.4"}]
["加：部门财政性资金结转",null,{"v":0,"d":"0.0"}]
["    用事业单位基金弥补收支差额",null,{"v":0,"d":"0.0"}]
[]
["  收  入  合  计",null,{"v":4997.4,"d":"4,997.4"},"支 出 合 计",{"v":4997.4,"d":"4,997.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3290.4,"d":"3,290.4"},{"v":3290.4,"d":"3,290.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1707,"d":"1,707.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}