{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["部门收支预算总表","部门预算财政拨款支出预算表","“三公\"经费预算表","重点专项资金1"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支预算总表","index":0,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[3,0,3,1],[3,2,3,6],[4,2,4,4],[4,5,4,6],[33,2,33,3]],"flags":["formulas_cached_only"]}
[]
["____年部门收支预算总表"]
[{"$nulls":6},"单位：万元"]
["收入预算",null,"支出预算"]
["项目名称","金额","功能分类",null,null,"支出用途"]
["一、财政拨款(补助)资金",136.98,"功能科目代码","功能科目(类)","金额","项目名称","金额"]
["二、基金收入",{"v":0,"d":"0.00"},201,"一般公共服务",130.53,"一、基本支出",71.98]
["三、未纳入预算管理的非税资金",{"v":0,"d":"0.00"},202,"外交",{"v":0,"d":"0.00"},"二、项目支出",{"v":65,"d":"65.00"}]
["四、转移性资金收入",{"v":0,"d":"0.00"},203,"国防",{"v":0,"d":"0.00"},"三、其他支出",{"v":0,"d":"0.00"}]
["五、债务资金",{"v":0,"d":"0.00"},204,"公共安全",{"v":0,"d":"0.00"}]
[null,null,205,"教育",{"v":0,"d":"0.00"}]
[null,null,206,"科学技术",{"v":0,"d":"0.00"}]
[null,null,207,"文化体育与传媒",{"v":0,"d":"0.00"}]
[null,null,208,"社会保障和就业",{"v":0,"d":"0.00"}]
[null,null,209,"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,210,"医疗卫生与计划生育",{"v":0,"d":"0.00"}]
[null,null,211,"节能环保",{"v":0,"d":"0.00"}]
[null,null,212,"城乡社区事务",{"v":0,"d":"0.00"}]
[null,null,213,"农林水事务",{"v":0,"d":"0.00"}]
[null,null,214,"交通运输",{"v":0,"d":"0.00"}]
[null,null,215,"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[null,null,216,"商业服务业等事务",{"v":0,"d":"0.00"}]
[null,null,217,"金融支出",{"v":0,"d":"0.00"}]
[null,null,219,"援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,220,"国土资源气象等事务",{"v":0,"d":"0.00"}]
[null,null,221,"住房保障支出",6.45]
[null,null,222,"粮油物资储备事务",{"v":0,"d":"0.00"}]
[null,null,227,"预备费",{"v":0,"d":"0.00"}]
[null,null,229,"其他支出",{"v":0,"d":"0.00"}]
[null,null,230,"转移性支出",{"v":0,"d":"0.00"}]
[null,null,231,"债务还本支出",{"v":0,"d":"0.00"}]
[null,null,232,"债务付息支出",{"v":0,"d":"0.00"}]
[null,null,233,"债务发行费用支出",{"v":0,"d":"0.00"}]
["收入总计",136.98,"支出总计",null,136.98,"支出总计",136.98]

{"sheet":"部门预算财政拨款支出预算表","index":1,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[]
["____年部门预算财政拨款支出预算表"]
[{"$nulls":5},"单位：万元"]
["功能分类",null,"合计","基本支出","项目支出","其他"]
["功能科目代码","功能科目名称(类款项)"]
["**","**",1,2,3,4]
[null,"合计",136.98,71.98,{"v":65,"d":"65.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",130.53,65.53,{"v":65,"d":"65.00"},{"v":0,"d":"0.00"}]
["  20128","  民主党派及工商联事务",130.53,65.53,{"v":65,"d":"65.00"},{"v":0,"d":"0.00"}]
["    2012801","    行政运行（民主党派及工商联事务）",65.53,65.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2012802","    一般行政管理事务（民主党派及工商联事务）",{"v":65,"d":"65.00"},{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",6.45,6.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",6.45,6.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",6.45,6.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"“三公\"经费预算表","index":2,"n_rows":10,"n_cols":3,"rows_kept":10,"flags":["formulas_cached_only"]}
[]
["____年“三公\"经费等预算表"]
[]
["项目名称","金额","备注"]
["一、因公出国(境)费用",{"v":0,"d":"0.00"}]
["二、公务接待费",2.15]
["三、公务用车费",{"v":0,"d":"0.00"}]
["其中:1、公务用车购置费",{"v":0,"d":"0.00"}]
["     2、公务用车运行维护费",{"v":0,"d":"0.00"}]
["合计",2.15]

{"sheet":"重点专项资金1","index":3,"n_rows":4,"n_cols":6,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
["____年市本级重点专项资金预算表"]
[{"$nulls":5},"单位：万元"]
["序号","项目名称","预算数","预算安排依据","主要用途（使用方向）","备注"]