{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["支出预算总表（公开03表）"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"支出预算总表（公开03表）","index":0,"n_rows":48,"n_cols":10,"rows_kept":48,"merged":[[0,0,0,9],[3,0,4,2],[3,3,5,3],[3,4,4,4],[3,5,3,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["支出预算总表（公开03表）"]
[]
["单位:万元"]
["科目编码",null,null,"科目名称","合计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":5},"小计","工资和福利支出","商品和服务支出","对个人和家庭的补贴"]
["类","款","项",null,"1","2","3","4","5","6"]
["合计",{"$nulls":3},{"v":931.567279,"d":"931.57"},{"v":931.567279,"d":"931.57"},{"v":748.720112,"d":"748.72"},{"v":158.903567,"d":"158.90"},{"v":23.9436,"d":"23.94"}]
["204","06","01","行政运行",{"v":13.2083,"d":"13.21"},{"v":13.2083,"d":"13.21"},{"v":13.2083,"d":"13.21"}]
["204","06","01","行政运行",{"v":236.4876,"d":"236.49"},{"v":236.4876,"d":"236.49"},{"v":236.4876,"d":"236.49"}]
["204","06","01","行政运行",{"v":310.5,"d":"310.50"},{"v":310.5,"d":"310.50"},{"v":310.5,"d":"310.50"}]
["204","06","01","行政运行",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["204","06","01","行政运行",0.34,0.34,null,0.34]
["204","06","01","行政运行",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["204","06","01","行政运行",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["204","06","01","行政运行",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["204","06","01","行政运行",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["204","06","01","行政运行",{"v":2.253456,"d":"2.25"},{"v":2.253456,"d":"2.25"},{"v":2.253456,"d":"2.25"}]
["204","06","01","行政运行",{"v":2.21346,"d":"2.21"},{"v":2.21346,"d":"2.21"},{"v":2.21346,"d":"2.21"}]
["204","06","01","行政运行",{"v":0.883584,"d":"0.88"},{"v":0.883584,"d":"0.88"},{"v":0.883584,"d":"0.88"}]
["204","06","01","行政运行",{"v":22.013004,"d":"22.01"},{"v":22.013004,"d":"22.01"},{"v":22.013004,"d":"22.01"}]
["204","06","01","行政运行",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},null,{"v":10.5,"d":"10.50"}]
["204","06","01","行政运行",{"v":7.4,"d":"7.40"},{"v":7.4,"d":"7.40"},null,{"v":7.4,"d":"7.40"}]
["204","06","01","行政运行",{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["204","06","01","行政运行",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["204","06","01","行政运行",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["204","06","01","行政运行",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["204","06","01","行政运行",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["204","06","01","行政运行",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["204","06","01","行政运行",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["204","06","01","行政运行",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["204","06","01","行政运行",{"v":2.059608,"d":"2.06"},{"v":2.059608,"d":"2.06"},null,{"v":2.059608,"d":"2.06"}]
["204","06","01","行政运行",{"v":5.06282,"d":"5.06"},{"v":5.06282,"d":"5.06"},null,{"v":5.06282,"d":"5.06"}]
["204","06","01","行政运行",{"v":1.731139,"d":"1.73"},{"v":1.731139,"d":"1.73"},null,{"v":1.731139,"d":"1.73"}]
["204","06","01","行政运行",26.46,26.46,null,26.46]
["204","06","01","行政运行",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["204","06","01","行政运行",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["204","06","01","行政运行",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["204","06","01","行政运行",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["204","06","01","行政运行",0.65,0.65,null,0.65]
["204","06","01","行政运行",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["204","06","01","行政运行",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["208","05","01","行政单位离退休",{"v":2.1168,"d":"2.12"},{"v":2.1168,"d":"2.12"},null,null,{"v":2.1168,"d":"2.12"}]
["208","05","01","行政单位离退休",3.84,3.84,null,null,3.84]
["208","05","01","行政单位离退休",{"v":17.9868,"d":"17.99"},{"v":17.9868,"d":"17.99"},null,null,{"v":17.9868,"d":"17.99"}]
["208","05","01","行政单位离退休",{"v":0.102048,"d":"0.10"},{"v":0.102048,"d":"0.10"},{"v":0.102048,"d":"0.10"}]
["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"},{"v":49.390068,"d":"49.39"},{"v":49.390068,"d":"49.39"}]
["210","11","01","行政单位医疗",{"v":47.663316,"d":"47.66"},{"v":47.663316,"d":"47.66"},{"v":47.663316,"d":"47.66"}]
["221","02","01","住房公积金",{"v":64.005276,"d":"64.01"},{"v":64.005276,"d":"64.01"},{"v":64.005276,"d":"64.01"}]