{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["部门收支总表","部门收入总表","部门支出总表 ","部门支出总表（分类）","基本-工资福利","基本-商品服务","基本-个人家庭","财政拨款收支总表","一般预算支出表","一般-工资福利","一般-商品服务","一般-个人家庭","政府性基金","专户","三公"],"not_rendered":{"external_links":1,"defined_names":92},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[1,0,1,5],[2,0,2,2],[28,0,28,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表-01"]
["部门收支总表"]
[{"$nulls":5},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","本年预算","项         目","本年预算"]
["一、一般预算拨款(补助)",1332.36,"一、一般公共服务支出",1148.14,"一、基本支出",700.18]
["      经费拨款(补助)",1326.36,"二、国防支出",{"v":0,"d":"0.00"},"      工资福利支出",508.13]
["      纳入一般公共预算管理的非税收入拨款",{"v":6,"d":"6.00"},"三、公共安全支出",{"v":0,"d":"0.00"},"      商品和服务支出",124.57]
["二、纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"四、教育支出",{"v":0,"d":"0.00"},"      对个人和家庭的补助",67.48]
["三、政府性基金拨款",{"v":0,"d":"0.00"},"五、科学技术支出",{"v":0,"d":"0.00"},"二、项目支出",632.18]
["四、事业单位经营服务收入",{"v":0,"d":"0.00"},"六、文化体育与传媒支出",{"v":0,"d":"0.00"},"      商品和服务支出",632.18]
["五、上级补助收入",{"v":0,"d":"0.00"},"七、社会保障和就业支出",{"v":96,"d":"96.00"},"      对企事业单位的补贴",{"v":0,"d":"0.00"}]
["六、附属单位上缴收入",{"v":0,"d":"0.00"},"八、医疗卫生与计划生育支出",43.28,"      债务利息支出",{"v":0,"d":"0.00"}]
["七、其他收入",{"v":0,"d":"0.00"},"九、节能环保支出",{"v":0,"d":"0.00"},"      债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"十、城乡社区支出",{"v":0,"d":"0.00"},"      基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十一、农林水支出",{"v":0,"d":"0.00"},"      其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十二、交通运输支出",{"v":0,"d":"0.00"},"      其他支出",{"v":0,"d":"0.00"}]
[null,null,"十三、资源勘探信息等支出",{"v":0,"d":"0.00"},"三、事业单位经营支出",{"v":0,"d":"0.00"}]
[null,null,"十四、商业服务业等支出",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"}]
[null,null,"十五、国土海洋气象等支出",{"v":0,"d":"0.00"},"五、上级上缴支出",{"v":0,"d":"0.00"}]
[null,null,"十六、住房保障支出",44.94]
[null,null,"十七、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"十八、预备费",{"v":0,"d":"0.00"}]
[null,null,"十九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十、债务还本支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",1332.36,"本　年　支　出　合　计",1332.36,"本　年　支　出　合　计",1332.36]
["八、上年结转",{"v":0,"d":"0.00"}]
["收  入  总  计",1332.36,"支  出  总  计",1332.36,"支  出  总  计",1332.36]

{"sheet":"部门收入总表","index":1,"n_rows":8,"n_cols":13,"rows_kept":8,"merged":[[1,0,1,12],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"表-02"]
["部门收入总表"]
[{"$nulls":11},"单位：万元"]
["单位代码","单位名称","合计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","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","上年结转"]
[{"$nulls":3},"小计","经费拨款","纳入预算管理的非税收入拨款"]
["**","**",1,2,3,4,5,6,7,8,9,10,11]
[null,"合计",1332.36,1332.36,1326.36,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["51101","政协机关",1332.36,1332.36,1326.36,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表 ","index":2,"n_rows":20,"n_cols":16,"rows_kept":20,"merged":[[1,0,1,15],[2,14,2,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"表-03"]
["部门支出总表"]
[{"$nulls":14},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","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","上年结转"]
["类","款","项",{"$nulls":3},"小计","经费拨款","纳入预算管理的非税收入拨款"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11]
[{"$nulls":4},"合计",{"v":1332.36,"d":"1,332.36"},{"v":1332.36,"d":"1,332.36"},{"v":1326.36,"d":"1,326.36"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"51101","政协机关",{"v":1332.36,"d":"1,332.36"},{"v":1332.36,"d":"1,332.36"},{"v":1326.36,"d":"1,326.36"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","  51101","  行政单位医疗",43.28,43.28,43.28,{"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"}]
["201","02","99","  51101","  其他政协事务支出",{"v":46,"d":"46.00"},{"v":46,"d":"46.00"},{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","01","  51101","  归口管理的行政单位离退休",17.64,17.64,17.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","05","  51101","  委员视察",84.38,84.38,84.38,{"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"}]
["201","02","04","  51101","  政协会议",{"v":138,"d":"138.00"},{"v":138,"d":"138.00"},{"v":138,"d":"138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","99","  51101","  其他残疾人事业支出",3.46,3.46,3.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","  51101","  住房公积金",44.94,44.94,44.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","  51101","  行政运行（政协事务）",515.96,515.96,514.76,{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","03","  51101","  机关服务（政协事务）",{"v":208,"d":"208.00"},{"v":208,"d":"208.00"},{"v":208,"d":"208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","06","  51101","  参政议政（政协事务）",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","  51101","  机关事业单位基本养老保险缴费支出",{"v":74.9,"d":"74.90"},{"v":74.9,"d":"74.90"},{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","02","  51101","  一般行政管理事务（政协事务）",{"v":151.8,"d":"151.80"},{"v":151.8,"d":"151.80"},{"v":147,"d":"147.00"},{"v":4.8,"d":"4.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表（分类）","index":3,"n_rows":21,"n_cols":21,"rows_kept":21,"merged":[[1,0,1,20],[2,19,2,20],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-04"]
["部门支出总表（分类）"]
[{"$nulls":19},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"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",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企事业单位的补贴","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",{"v":1332.36,"d":"1,332.36"},700.18,508.13,124.57,67.48,632.18,632.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"51101","政协机关",{"v":1332.36,"d":"1,332.36"},700.18,508.13,124.57,67.48,632.18,632.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","  51101","  行政运行（政协事务）",515.96,515.96,386.49,124.57,{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","02","  51101","  一般行政管理事务（政协事务）",{"v":151.8,"d":"151.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":151.8,"d":"151.80"},{"v":151.8,"d":"151.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","03","  51101","  机关服务（政协事务）",{"v":208,"d":"208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208,"d":"208.00"},{"v":208,"d":"208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","04","  51101","  政协会议",{"v":138,"d":"138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138,"d":"138.00"},{"v":138,"d":"138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","05","  51101","  委员视察",84.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84.38,84.38,{"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"}]
["201","02","06","  51101","  参政议政（政协事务）",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","99","  51101","  其他政协事务支出",{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46,"d":"46.00"},{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","01","  51101","  归口管理的行政单位离退休",17.64,17.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","  51101","  机关事业单位基本养老保险缴费支出",{"v":74.9,"d":"74.90"},{"v":74.9,"d":"74.90"},{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","99","  51101","  其他残疾人事业支出",3.46,3.46,3.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","  51101","  行政单位医疗",43.28,43.28,43.28,{"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"}]
["221","02","01","  51101","  住房公积金",44.94,44.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":4,"n_rows":13,"n_cols":21,"rows_kept":13,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,3,16],[3,17,3,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-05"]
["工资福利支出预算表"]
[{"$nulls":19},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"其他工资福利支出"]
["类","款","项",{"$nulls":3},"合计","基本工资","规范性公务员津贴补贴","特殊岗位补贴","绩效工资","合计","医疗保险","生育保险","工伤保险","残疾人保障金","机关事业单位基本养老保险缴费","合计","定额补助","工勤人员经费","其他支出"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",508.13,374.49,222.01,152.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},121.64,41.19,2.09,{"v":0,"d":"0.00"},3.46,{"v":74.9,"d":"74.90"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"51101","政协机关",508.13,374.49,222.01,152.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},121.64,41.19,2.09,{"v":0,"d":"0.00"},3.46,{"v":74.9,"d":"74.90"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"}]
[201,2,1,"  51101","  行政运行（政协事务）",386.49,374.49,222.01,152.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"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":12,"d":"12.00"},{"v":0,"d":"0.00"}]
[208,5,5,"  51101","  机关事业单位基本养老保险缴费支出",{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,11,99,"  51101","  其他残疾人事业支出",3.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,11,1,"  51101","  行政单位医疗",43.28,{"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"},43.28,41.19,2.09,{"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"}]

{"sheet":"基本-商品服务","index":5,"n_rows":11,"n_cols":25,"rows_kept":11,"merged":[[0,23,0,24],[1,0,1,24],[2,23,2,24],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"表-06"]
["一般商品和服务支出预算表"]
[{"$nulls":23},"单位:万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总计","办公费","印刷费","水费","电费","邮电费","物业管理费","差旅费","维修（护）费","会议费","培训费","招待费","工会经费","福利费","离退休公用支出","节编奖励","公务用车运行维护费","公务交通补贴","其他交通费用","其他"]
["类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[{"$nulls":4},"合计",124.57,3.96,1.59,{"v":4.5,"d":"4.50"},{"v":5.3,"d":"5.30"},4.77,4.77,9.01,2.12,{"v":0,"d":"0.00"},2.12,{"v":5.3,"d":"5.30"},5.97,5.55,{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},32.09,{"v":0,"d":"0.00"},2.12]
[{"$nulls":3},"511","政协",124.57,3.96,1.59,{"v":4.5,"d":"4.50"},{"v":5.3,"d":"5.30"},4.77,4.77,9.01,2.12,{"v":0,"d":"0.00"},2.12,{"v":5.3,"d":"5.30"},5.97,5.55,{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},32.09,{"v":0,"d":"0.00"},2.12]
[{"$nulls":3},"  51101","  政协机关",124.57,3.96,1.59,{"v":4.5,"d":"4.50"},{"v":5.3,"d":"5.30"},4.77,4.77,9.01,2.12,{"v":0,"d":"0.00"},2.12,{"v":5.3,"d":"5.30"},5.97,5.55,{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},32.09,{"v":0,"d":"0.00"},2.12]
["201","02","01","    51101","    行政运行（政协事务）",124.57,3.96,1.59,{"v":4.5,"d":"4.50"},{"v":5.3,"d":"5.30"},4.77,4.77,9.01,2.12,{"v":0,"d":"0.00"},2.12,{"v":5.3,"d":"5.30"},5.97,5.55,{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},32.09,{"v":0,"d":"0.00"},2.12]

{"sheet":"基本-个人家庭","index":6,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[1,0,1,13],[2,12,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-07"]
["对个人和家庭的补助支出预算表"]
[{"$nulls":12},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（功能科目）","总计","离休费","离休生活补贴","医疗费用","救济费","助学金","住房公积金","老干费","其他"]
["类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9]
[{"$nulls":4},"合计",67.48,8.76,8.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.94,{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"51101","政协机关",67.48,8.76,8.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.94,{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"}]
["201","02","01","  51101","  行政运行（政协事务）",{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"}]
["208","05","01","  51101","  归口管理的行政单位离退休",17.64,8.76,8.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","  51101","  住房公积金",44.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表","index":7,"n_rows":26,"n_cols":6,"rows_kept":26,"merged":[[1,0,1,5],[2,0,2,2],[26,0,26,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表-08"]
["财政拨款收支总表"]
[{"$nulls":5},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","合计","一般公共预算","政府性基金预算"]
["一、一般公共预算拨款",1332.36,"一、一般公共服务支出",{"v":1148.14,"d":"1,148.14"},{"v":1148.14,"d":"1,148.14"},{"v":0,"d":"0.00"}]
["      经费拨款",1326.36,"二、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      纳入一般公共预算管理的非税收入拨款",{"v":6,"d":"6.00"},"三、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"四、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"五、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"六、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"七、社会保障和就业支出",{"v":96,"d":"96.00"},{"v":96,"d":"96.00"},{"v":0,"d":"0.00"}]
[null,null,"八、医疗卫生与计划生育支出",43.28,43.28,{"v":0,"d":"0.00"}]
[null,null,"九、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、住房保障支出",44.94,44.94,{"v":0,"d":"0.00"}]
[null,null,"十七、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",1332.36,"本　年　支　出　合　计",{"v":1332.36,"d":"1,332.36"},{"v":1332.36,"d":"1,332.36"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表","index":8,"n_rows":22,"n_cols":19,"rows_kept":22,"merged":[[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,18,5,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"表-09"]
["一般预算拨款支出预算表"]
[{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企事业单位的补贴","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",{"v":1332.36,"d":"1,332.36"},700.18,508.13,124.57,67.48,632.18,632.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"511","政协",{"v":1332.36,"d":"1,332.36"},700.18,508.13,124.57,67.48,632.18,632.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  51101","  政协机关",{"v":1332.36,"d":"1,332.36"},700.18,508.13,124.57,67.48,632.18,632.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","01","    51101","    行政运行（政协事务）",515.96,515.96,386.49,124.57,{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","02","    51101","    一般行政管理事务（政协事务）",{"v":151.8,"d":"151.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":151.8,"d":"151.80"},{"v":151.8,"d":"151.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","03","    51101","    机关服务（政协事务）",{"v":208,"d":"208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208,"d":"208.00"},{"v":208,"d":"208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","04","    51101","    政协会议",{"v":138,"d":"138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138,"d":"138.00"},{"v":138,"d":"138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","05","    51101","    委员视察",84.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84.38,84.38,{"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"}]
["201","02","06","    51101","    参政议政（政协事务）",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","02","99","    51101","    其他政协事务支出",{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46,"d":"46.00"},{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","01","    51101","    归口管理的行政单位离退休",17.64,17.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","    51101","    机关事业单位基本养老保险缴费支出",{"v":74.9,"d":"74.90"},{"v":74.9,"d":"74.90"},{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","99","    51101","    其他残疾人事业支出",3.46,3.46,3.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","    51101","    行政单位医疗",43.28,43.28,43.28,{"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"}]
["221","02","01","    51101","    住房公积金",44.94,44.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":9,"n_rows":14,"n_cols":21,"rows_kept":14,"merged":[[0,19,0,20],[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,3,16],[3,17,3,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表-10"]
["一般预算拨款——工资福利支出预算表"]
[{"$nulls":19},"单位:万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"其他工资福利支出"]
["类","款","项",{"$nulls":3},"合计","基本工资","规范性公务员津贴补贴","特殊岗位津贴补贴","绩效工资","合计","医疗保险","生育保险","工伤保险","残疾人保障金","机关事业单位基本养老保险缴费","合计","定额补助","工勤人员经费","其他支出"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",508.13,374.49,222.01,152.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},121.64,41.19,2.09,{"v":0,"d":"0.00"},3.46,{"v":74.9,"d":"74.90"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"511","政协",508.13,374.49,222.01,152.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},121.64,41.19,2.09,{"v":0,"d":"0.00"},3.46,{"v":74.9,"d":"74.90"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  51101","  政协机关",508.13,374.49,222.01,152.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},121.64,41.19,2.09,{"v":0,"d":"0.00"},3.46,{"v":74.9,"d":"74.90"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"}]
["201","02","01","    51101","    行政运行（政协事务）",386.49,374.49,222.01,152.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"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":12,"d":"12.00"},{"v":0,"d":"0.00"}]
["208","05","05","    51101","    机关事业单位基本养老保险缴费支出",{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74.9,"d":"74.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","99","    51101","    其他残疾人事业支出",3.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","    51101","    行政单位医疗",43.28,{"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"},43.28,41.19,2.09,{"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"}]

{"sheet":"一般-商品服务","index":10,"n_rows":11,"n_cols":25,"rows_kept":11,"merged":[[0,22,0,24],[1,0,1,24],[2,22,2,24],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"表-11"]
["一般预算拨款——一般商品和服务支出预算表"]
[{"$nulls":22},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总计","办公费","印刷费","水费","电费","邮电费","物业管理费","差旅费","维修（护）费","会议费","培训费","招待费","工会经费","福利费","公务用车运行维护费","公务交通补贴","其他交通费用","离退休公用支出","节编奖励","其他"]
["类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[{"$nulls":4},"合计",124.57,3.96,1.59,{"v":4.5,"d":"4.50"},{"v":5.3,"d":"5.30"},4.77,4.77,9.01,2.12,{"v":0,"d":"0.00"},2.12,{"v":5.3,"d":"5.30"},5.97,5.55,{"v":30,"d":"30.00"},32.09,{"v":0,"d":"0.00"},{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},2.12]
[{"$nulls":3},"511","政协",124.57,3.96,1.59,{"v":4.5,"d":"4.50"},{"v":5.3,"d":"5.30"},4.77,4.77,9.01,2.12,{"v":0,"d":"0.00"},2.12,{"v":5.3,"d":"5.30"},5.97,5.55,{"v":30,"d":"30.00"},32.09,{"v":0,"d":"0.00"},{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},2.12]
[{"$nulls":3},"  51101","  政协机关",124.57,3.96,1.59,{"v":4.5,"d":"4.50"},{"v":5.3,"d":"5.30"},4.77,4.77,9.01,2.12,{"v":0,"d":"0.00"},2.12,{"v":5.3,"d":"5.30"},5.97,5.55,{"v":30,"d":"30.00"},32.09,{"v":0,"d":"0.00"},{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},2.12]
["201","02","01","    51101","    行政运行（政协事务）",124.57,3.96,1.59,{"v":4.5,"d":"4.50"},{"v":5.3,"d":"5.30"},4.77,4.77,9.01,2.12,{"v":0,"d":"0.00"},2.12,{"v":5.3,"d":"5.30"},5.97,5.55,{"v":30,"d":"30.00"},32.09,{"v":0,"d":"0.00"},{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},2.12]

{"sheet":"一般-个人家庭","index":11,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[1,0,1,13],[2,12,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-12"]
["一般预算拨款——对个人和家庭的补助支出预算表"]
[{"$nulls":12},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（功能科目）","总计","离休费","离休生活补助","医疗费","救济费","助学金","住房公积金","老干费","其他"]
["类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9]
[{"$nulls":4},"合计",67.48,8.76,8.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.94,{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"511","政协",67.48,8.76,8.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.94,{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  51101","  政协机关",67.48,8.76,8.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.94,{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"}]
["201","02","01","    51101","    行政运行（政协事务）",{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.9,"d":"4.90"},{"v":0,"d":"0.00"}]
["208","05","01","    51101","    归口管理的行政单位离退休",17.64,8.76,8.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    51101","    住房公积金",44.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":12,"n_rows":7,"n_cols":21,"rows_kept":7,"merged":[[1,0,1,20],[2,19,2,20],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-13"]
["政府性基金拨款支出预算表"]
[{"$nulls":19},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"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",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企事业单位的补贴","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"专户","index":13,"n_rows":7,"n_cols":21,"rows_kept":7,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,6,3,9],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-14"]
["纳入专户管理的非税收入拨款支出预算表"]
[{"$nulls":19},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"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",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企事业单位的补贴","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"三公","index":14,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[1,0,1,14],[3,0,5,0],[3,1,3,7],[3,8,3,14],[4,1,5,1],[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],[4,14,5,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"表-15"]
["2017年“三公”经费预算公开表"]
[{"$nulls":14},"单位：万元"]
["单位名称\n","2016年\"三公\"经费预算支出",{"$nulls":6},"2017年\"三公\"经费预算支出"]
[null,"合计","公务接待费","因公出国（境）费","公务用车购置","公务用车运行维护费","其他交通工具购置","其他交通费用","合计","公务接待费","因公出国（境）费","公务用车购置","公务用车运行维护费","其他交通工具购置","其他交通费用"]
[]
["**",7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["合计",{"v":241,"d":"241.00"},{"v":80,"d":"80.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":145,"d":"145.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182,"d":"182.00"},{"v":78,"d":"78.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":89,"d":"89.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政协机关",{"v":241,"d":"241.00"},{"v":80,"d":"80.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":145,"d":"145.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182,"d":"182.00"},{"v":78,"d":"78.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":89,"d":"89.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]