{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["封皮","收支总表（公开1）","收入总表（公开2）","支出总表（公开3）","财政拨款收支总体情况表（公开4）","一般公共预算支出表（公开5）","一般公共预算基本支出表（公开6）","政府性基金预算支出情况表（公开7）","绩效（公开8）","政府采购（公开9）","“三公”经费（公开10）","指标下达表","人员支出表","商品和服务支出","非税收入表","支出明细（政府分类）"],"not_rendered":{"external_links":1,"defined_names":38},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封皮","index":0,"n_rows":30,"n_cols":2,"rows_kept":30,"merged":[[11,0,11,14],[16,0,16,15],[17,0,17,15]],"flags":["formulas_cached_only"]}
{"$rows_empty":10}
["2021年锦州市       部门预算批复表"]
[]
[]
[]
[]
[]
["锦州市财政局"]
{"$rows_empty":12}
[null," "]

{"sheet":"收支总表（公开1）","index":1,"n_rows":6,"n_cols":13,"rows_kept":6,"merged":[[2,0,3,0]],"flags":["formulas_cached_only"]}
["部门收支总体情况表"]
[{"$nulls":12},"单位：万元"]
["单位名称","收入预算",{"$nulls":6},"支出预算"]
[null,"合计","财政拨款收入","国有资源有偿使用收入","纳入预算管理的行政事业性收费等非税收入","纳入政府性基金预算管理收入","纳入专户管理的行政事业性收费等非税收入","其他非税收入","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","项目支出"]
["合计",115.82,115.82,{"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"},115.82,25.14,{"v":0,"d":"0.00"},90.68,{"v":0,"d":"0.00"}]
["总工会",115.82,115.82,{"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"},115.82,25.14,{"v":0,"d":"0.00"},90.68,{"v":0,"d":"0.00"}]

{"sheet":"收入总表（公开2）","index":2,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[2,0,3,0],[2,1,2,7]],"flags":["formulas_cached_only"]}
["部门收入总体情况表"]
[{"$nulls":7},"单位：万元"]
["单位名称","收入预算"]
[null,"合计","财政拨款收入","国有资源有偿使用收入","纳入预算管理的行政事业性收费等非税收入","纳入政府性基金预算管理收入","纳入专户管理的行政事业性收费等非税收入","其他非税收入"]
["合计",115.82,115.82,{"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"}]
["总工会",115.82,115.82,{"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":"支出总表（公开3）","index":3,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[2,0,3,0]],"flags":["formulas_cached_only"]}
["部门支出总体情况表"]
[{"$nulls":5},"单位：万元"]
["单位名称","支出预算"]
[null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","项目支出"]
["合计",115.82,25.14,{"v":0,"d":"0.00"},90.68,{"v":0,"d":"0.00"}]
["总工会",115.82,25.14,{"v":0,"d":"0.00"},90.68,{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总体情况表（公开4）","index":4,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
[{"$nulls":8}," 单位：万元"]
["科目代码",null,null,"科目名称（类/款/项)","合计","财政拨款收入","国有资源有偿使用收入","纳入预算管理的行政事业性收费等非税收入","纳入政府性基金预算管理收入"]
["类","款","项"]
[{"$nulls":3},"合计",115.82,115.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",82.94,82.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  行政事业单位养老支出",82.94,82.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","01","    行政单位离退休",82.94,82.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",32.88,32.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,"  行政事业单位医疗",32.88,32.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  11","01","    行政单位医疗",19.55,19.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  11","03","    公务员医疗补助",13.33,13.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表（公开5）","index":5,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[2,0,3,0],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
[{"$nulls":7}," 单位：万元"]
["单位名称","科目代码",null,null,"科目名称","合计","基本支出","项目支出"]
[null,"类","款","项"]
["合计",{"$nulls":4},115.82,115.82,{"v":0,"d":"0.00"}]
["总工会",{"$nulls":4},115.82,115.82,{"v":0,"d":"0.00"}]
["  ","208","05","2080501","行政单位离退休",82.94,82.94,{"v":0,"d":"0.00"}]
["  ","210","11","2101103","公务员医疗补助",19.55,19.55,{"v":0,"d":"0.00"}]
["  ","210","11","2101101","行政单位医疗",13.33,13.33,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表（公开6）","index":6,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[2,0,2,1],[2,2,3,2]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出情况表"]
[null,null," 单位：万元"]
["经济分类科目",null,"金额"]
["科目编码","科目名称"]
[null,"合计",115.82]
["301","工资福利支出",82.94]
["  30110","  职工基本医疗保险缴费",82.94]
["  30111","  公务员医疗补助缴费",82.94]
["303","对个人和家庭的补助",32.88]
["  30301","  离休费",32.88]
["  30307","  医疗费补助",19.55]
["  30313","  采暖补贴（离退休）",13.33]

{"sheet":"政府性基金预算支出情况表（公开7）","index":7,"n_rows":4,"n_cols":10,"rows_kept":4,"merged":[[2,0,3,0],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["政府性基金预算支出情况表"]
[{"$nulls":9}," 单位：万元"]
["单位名称","科目代码",null,null,"科目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","项目支出"]
[null,"类","款","项"]

{"sheet":"绩效（公开8）","index":8,"n_rows":6,"n_cols":14,"rows_kept":6,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,3,13]],"flags":["formulas_cached_only"]}
[]
["锦州市财政局2020年项目支出预算绩效目标批复表"]
[{"$nulls":13},"单位：万元\t\t\t\t\t\t\t\t\t\t\t\t\t\t\n"]
["单位名称","项目名称","合计","财政拨款",{"$nulls":3},"纳入专户管理的行政事业性收费等非税收入","其他非税收入","项目绩效目标和绩效指标","绩效管理分类","年度项目实施进度"]
[{"$nulls":3},"小计","财政部门安排的预算拨款收入","纳入预算管理的行政事业性收费","纳入政府性基金预算管理收入",{"$nulls":4},"截至二季度","截至三季度","截至四季度"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"政府采购（公开9）","index":9,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,19,4,19]],"flags":["formulas_cached_only"]}
[]
["政府采购表"]
[{"$nulls":19},"单位:万元"]
["科目/单位","项目",null,null,"采购方式","规格要求","计量单位","数量","资金来源",{"$nulls":10},"需求时间"]
[null,"项目名称","采购目录","经济科目",{"$nulls":4},"总计","财政拨款","纳入预算行政性收费收入","国有资产收益","纳入预算政府性基金收入","纳入专户管理行政性收费收入","国有资本经营收入","政府住房基金收入","事业收入","事业单位经营收入","其他"]
["**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,"**"]

{"sheet":"“三公”经费（公开10）","index":10,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[0,0,2,2]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费支出情况"]
[]
[]
[null,null,"单位：万元"]
["项目名称","2019年预算数","2020年预算数"]
["“三公”经费合计"]
["    1.因公出国（境）费"]
["    2.公务接待费"]
["    3.公务用车购置及运行费"]
["      其中：公务车购置费"]
["           公务用车运行费"]

{"sheet":"指标下达表","index":11,"n_rows":17,"n_cols":19,"rows_kept":17,"merged":[[3,0,6,0],[3,18,6,18],[4,1,6,1],[4,12,6,12],[4,17,6,17],[5,2,5,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16]],"flags":["formulas_cached_only"]}
[]
["部门预算指标下达情况表"]
[{"$nulls":18},"单位:万元"]
["功能科目/单位名称","部门预算下达指标来源",{"$nulls":10},"年初预算下达指标明细",{"$nulls":5},"备注(业务费\\项目明细)"]
[null,"合计","其中",{"$nulls":9},"合计","人员支出",null,"商品和服务支出",null,"项目支出"]
[null,null,"预算内",{"$nulls":4},"纳入专户管理的行政性事业性收费等收入","纳入预算管理的政府性基金","事业收入","事业经营收入","其他收入",null,"小计","其中：采暖补贴","小计","其中：取暖费"]
[null,null,"小计","财政拨款","纳入预算管理行政事业性收费等收入","国有资源有偿使用收入","政府住房基金收入"]
["**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["合计",115.82,115.82,115.82,{"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"},115.82,115.82,15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["总工会",115.82,115.82,115.82,{"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"},115.82,115.82,15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  社会保障和就业支出",82.94,82.94,82.94,{"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"},82.94,82.94,15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    行政事业单位养老支出",82.94,82.94,82.94,{"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"},82.94,82.94,15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      行政单位离退休",82.94,82.94,82.94,{"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"},82.94,82.94,15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  卫生健康支出",32.88,32.88,32.88,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32.88,32.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    行政事业单位医疗",32.88,32.88,32.88,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32.88,32.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      行政单位医疗",19.55,19.55,19.55,{"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"},19.55,19.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      公务员医疗补助",13.33,13.33,13.33,{"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"},13.33,13.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"人员支出表","index":12,"n_rows":17,"n_cols":29,"rows_kept":17,"merged":[[4,0,6,0],[4,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[5,25,6,25],[5,26,6,26],[5,27,6,27],[5,28,6,28]],"flags":["formulas_cached_only"]}
[]
["人员支出预算表"]
[]
[{"$nulls":28},"单位:万元"]
["单位名称/预算科目","合计","工资福利支出",{"$nulls":15},"对个人和家庭补助支出"]
[null,null,"小计","基本工资","津贴补贴","特岗津贴","绩效工资","年终一次性奖金","住房公积金","社会保障缴费",{"$nulls":6},"采暖补贴","其他","小计","离休费","退休费","医疗费","抚恤金","救济金","生活补助","取暖费","社会保险缴费","助学金","购房补贴"]
[{"$nulls":9},"小计","养老保险","基本医疗保险","公务员医疗补助","职业年金","失业保险","工伤保险"]
["**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
["合计",115.82,25.14,{"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"},25.14,{"v":0,"d":"0.00"},19.55,5.59,{"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"},90.68,67.65,{"v":0,"d":"0.00"},7.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["总工会",115.82,25.14,{"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"},25.14,{"v":0,"d":"0.00"},19.55,5.59,{"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"},90.68,67.65,{"v":0,"d":"0.00"},7.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  社会保障和就业支出",82.94,{"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"},{"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"},82.94,67.65,{"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"},15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    行政事业单位养老支出",82.94,{"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"},{"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"},82.94,67.65,{"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"},15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      行政单位离退休",82.94,{"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"},{"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"},82.94,67.65,{"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"},15.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  卫生健康支出",32.88,25.14,{"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"},25.14,{"v":0,"d":"0.00"},19.55,5.59,{"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"},7.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7.74,{"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"}]
["    行政事业单位医疗",32.88,25.14,{"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"},25.14,{"v":0,"d":"0.00"},19.55,5.59,{"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"},7.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7.74,{"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"}]
["      行政单位医疗",19.55,19.55,{"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"},19.55,{"v":0,"d":"0.00"},19.55,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      公务员医疗补助",13.33,5.59,{"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"},5.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.59,{"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"},7.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7.74,{"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":"商品和服务支出","index":13,"n_rows":8,"n_cols":43,"rows_kept":8,"merged":[[3,0,6,0],[3,1,6,1],[4,2,6,2],[4,31,4,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[5,25,6,25],[5,26,6,26],[5,27,6,27],[5,28,6,28],[5,29,6,29],[5,30,6,30],[5,31,6,31],[5,32,6,32],[5,33,6,33],[5,34,6,34],[5,35,6,35],[5,36,6,36],[5,37,6,37]],"flags":["formulas_cached_only"]}
[]
["商品和服务支出预算表"]
[{"$nulls":42},"单位：万元"]
["单位名称/功能科目","合计","在职人员商品和服务支出",{"$nulls":35},"离退休取暖费和公用经费"]
[null,null,"小计","在职人均与实物定额",{"$nulls":27},"交通费",{"$nulls":6},"小计","离休人员取暖费","退休人员取暖费","离休人员公用经费","退休人员公用经费"]
[{"$nulls":3},"办公费","印刷费","咨询费","手续费","水费","电费","物业管理费","差旅费","因公出国（境）费","维修（护）费","租赁费","工会经费","会议费","税金及附加费用","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","福利费","培训费","办公电话费","住宅电话费","邮寄费","办公取暖费","在职职工取暖费","其他商品报务支出","小计","燃料费","交通工具 维修费","保险费","过桥费","租车费","公务交通补贴"]
[]
["**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]

{"sheet":"非税收入表","index":14,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6]],"flags":["formulas_cached_only"]}
[]
["非税收入预算表"]
[{"$nulls":6},"单位:万元"]
["收费项目名称","征收依据","2019年预算数","2019年预计完成数","2020年计划数","2021年计划数","2022年计划数"]
[]
[]
[]
[]
["**","***",1,2,3,4,5]

{"sheet":"支出明细（政府分类）","index":15,"n_rows":12,"n_cols":12,"rows_kept":12,"flags":["formulas_cached_only"]}
[]
["支出预算明细表（政府分类）"]
[{"$nulls":11},"单位：万元"]
["单位名称/政府科目","合计","财政拨款(补助)","纳入预算管理的行政事业性收费等收入","国有资源有偿使用收入","国有资本经营收入","纳入预算管理的政府性基金","纳入专户管理的行政事业性收费等非税收入","政府住房基金收入","事业收入","事业单位经营收入","其他收入"]
["**",1,2,3,4,5,6,7,8,9,10,11]
["合计",115.82,115.82,{"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"}]
["总工会",115.82,115.82,{"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"}]
["  机关工资福利支出",25.14,25.14,{"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"}]
["    社会保障缴费",25.14,25.14,{"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"}]
["  对个人和家庭的补助",90.68,90.68,{"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"}]
["    社会福利和救助",7.74,7.74,{"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"}]
["    离退休费",82.94,82.94,{"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"}]