{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["收入预算总表（公开02表）"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入预算总表（公开02表）","index":0,"n_rows":12,"n_cols":15,"rows_kept":12,"merged":[[0,0,0,14],[2,0,2,2],[3,0,3,3],[3,8,3,9],[4,0,5,0],[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],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
["收入预算总表（公开02表）"]
[]
["单位:万元"]
["科目编码",{"$nulls":3},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","事业收入",null,"事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","用事业基金弥补收支差额"]
["类","款","项","科目名称","1","2","3","4","预算数","其中：教育收费收入","7","8","9","10","11"]
[{"$nulls":8},"5","6"]
["合计",{"$nulls":3},{"v":931.567279,"d":"931.57"},null,{"v":931.567279,"d":"931.57"}]
["204","06","01","行政运行",{"v":746.462971,"d":"746.46"},null,{"v":746.462971,"d":"746.46"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":49.390068,"d":"49.39"},null,{"v":49.390068,"d":"49.39"}]
["208","05","01","行政单位离退休",{"v":24.045648,"d":"24.05"},null,{"v":24.045648,"d":"24.05"}]
["210","11","01","行政单位医疗",{"v":47.663316,"d":"47.66"},null,{"v":47.663316,"d":"47.66"}]
["221","02","01","住房公积金",{"v":64.005276,"d":"64.01"},null,{"v":64.005276,"d":"64.01"}]