{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["财政拨款收支预算总表","收支预算总表","收入预算总表","支出预算总表","工资福利支出","对个人和家庭的补助支出","日常公用支出预算表","财政拨款支出预算表","政府性基金预算表","三公经费预算表"],"not_rendered":{"external_links":2,"defined_names":26},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政拨款收支预算总表","index":0,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["财政拨款收支预算总表 "]
[{"$nulls":5},"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类）","合计","项目（按功能分类） ","预算数 "]
["一、财政拨款",425.46,"工资福利性支出",260.07,"一般公共服务",{"v":0,"d":"0.00"}]
[" (一)公共预算财政拨款(补助)",425.46,"对个人和家庭补助支出",63.59,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",395.46,"商品和服务支出",{"v":46.8,"d":"46.80"},"公共安全",{"v":0,"d":"0.00"}]
["    纳入预算管理的非税收入",{"v":0,"d":"0.00"},"对企事业单位的补贴",null,"教育    ",{"v":0,"d":"0.00"}]
["    上级专项转移支付",{"v":30,"d":"30.00"},"债务利息支出",null,"科学技术  ",{"v":0,"d":"0.00"}]
[" (二)政府性基金收入",{"v":0,"d":"0.00"},"债务还本支出",null,"文化体育与传媒",{"v":0,"d":"0.00"}]
[null,null,"基本建设支出",null,"社会保障和就业  ",37.95]
[null,null,"其他资本性支出",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":55,"d":"55.00"},"医疗卫生",19.24]
[{"$nulls":4},"环境保护",{"v":0,"d":"0.00"}]
[{"$nulls":4},"城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"农林水事务",342.31]
[{"$nulls":4},"交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":4},"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融监管等事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土资源气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",25.96]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计 ",425.46,"本年支出合计 ",425.46,"本年支出合计 ",425.46]
[]
[null,null,"结转下年 ",null,"结转下年 "]
[]
[]
["     收    入    总    计 ",425.46," 支    出    总    计 ",425.46,"         支    出    总    计 ",425.46]

{"sheet":"收支预算总表","index":1,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算02表"]
["收支预算总表 "]
[{"$nulls":5},"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类）","合计","项目（按功能分类） ","预算数 "]
["一、财政拨款",425.46,"工资福利性支出",291.29,"一般公共服务",{"v":0,"d":"0.00"}]
[" (一)公共预算财政拨款(补助)",425.46,"对个人和家庭补助支出",65.31,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",395.46,"商品和服务支出",129.63,"公共安全",{"v":0,"d":"0.00"}]
["    纳入预算管理的非税收入",{"v":0,"d":"0.00"},"对企事业单位的补贴",null,"教育    ",{"v":0,"d":"0.00"}]
["    上级专项转移支付",{"v":30,"d":"30.00"},"债务利息支出",null,"科学技术  ",{"v":0,"d":"0.00"}]
[" (二)政府性基金收入",{"v":0,"d":"0.00"},"债务还本支出",null,"文化体育与传媒",{"v":0,"d":"0.00"}]
["三、事业收入",{"v":0,"d":"0.00"},"基本建设支出",null,"社会保障和就业  ",38.27]
["四、其他收入",{"v":75,"d":"75.00"},"其他资本性支出",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
["五、上级补助收入",null,"其他支出",914.78,"医疗卫生",20.65]
["六、附属单位上缴收入",{"$nulls":3},"环境保护",{"v":0,"d":"0.00"}]
[{"$nulls":4},"城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"农林水事务",{"v":1314.41,"d":"1,314.41"}]
[{"$nulls":4},"交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":4},"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融监管等事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土资源气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",27.68]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计 ",500.46,"本年支出合计 ",{"v":1401.01,"d":"1,401.01"},"本年支出合计 ",{"v":1401.01,"d":"1,401.01"}]
[]
["七、上年结转",900.55,"结转下年 ",null,"结转下年 "]
["    上年财政拨款结转",658.03]
["    其他结转",242.52]
["     收    入    总    计 ",{"v":1401.01,"d":"1,401.01"}," 支    出    总    计 ",{"v":1401.01,"d":"1,401.01"},"         支    出    总    计 ",{"v":1401.01,"d":"1,401.01"}]

{"sheet":"收入预算总表","index":2,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[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],[3,10,3,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算03表"]
["收入预算总表 "]
[{"$nulls":12},"单位：万元"]
["单位代码","单位名称（科目）","合  计","财政拨款（补助）",{"$nulls":3},"政府性基金财政拨款","事业单位经营收入","其他收入","上年结转"]
[{"$nulls":3},"小计","经费拨款（补助）","纳入预算管理的非税收入安排的拨款","上级专项转移支付",{"$nulls":3},"小计","上年财政拨款结转","其他结转"]
[null,"合计",{"v":1401.01,"d":"1,401.01"},425.46,395.46,{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"},900.55,658.03,242.52]
[null,"A、行政机关",{"v":1401.01,"d":"1,401.01"},425.46,395.46,{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"},900.55,658.03,242.52]
[null,"  3、一般管理部门类3档",{"v":1401.01,"d":"1,401.01"},425.46,395.46,{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"},900.55,658.03,242.52]
["401001","    随州市农业局",{"v":1401.01,"d":"1,401.01"},425.46,395.46,{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"},900.55,658.03,242.52]

{"sheet":"支出预算总表","index":3,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算04表"]
["支出预算总表"]
[{"$nulls":10},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合  计","基本支出",null,null,"项目支出","事业单位\n经营支出","对附属单位\n补助支出","上缴上\n级支出"]
[{"$nulls":4},"小计","人员支出","公用支出"]
[null,null,"合计",{"v":1401.01,"d":"1,401.01"},476.23,{"v":356.6,"d":"356.60"},119.63,924.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",{"v":1401.01,"d":"1,401.01"},476.23,{"v":356.6,"d":"356.60"},119.63,924.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",{"v":1401.01,"d":"1,401.01"},476.23,{"v":356.6,"d":"356.60"},119.63,924.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市农业局",{"v":1401.01,"d":"1,401.01"},476.23,{"v":356.6,"d":"356.60"},119.63,924.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080301","401001","      财政对基本养老保险基金的补助",0.53,0.53,0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080302","401001","      财政对失业保险基金的补助",0.05,0.05,0.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080304","401001","      财政对工伤保险基金的补助",0.03,0.03,0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080305","401001","      财政对生育保险基金的补助",0.03,0.03,0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","401001","      归口管理的行政单位离退休",37.63,37.63,37.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","401001","      行政单位医疗",20.65,20.65,20.65,{"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"}]
["2130101","401001","      行政运行（农业）",{"v":1314.41,"d":"1,314.41"},389.63,{"v":270,"d":"270.00"},119.63,924.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","401001","      住房公积金",20.72,20.72,20.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","401001","      提租补贴",6.96,6.96,6.96,{"v":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":"工资福利支出","index":4,"n_rows":16,"n_cols":10,"rows_kept":16,"merged":[[1,0,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05表"]
["基本支出-人员经费预算表－工资福利支出"]
["填报单位：",{"$nulls":8},"单位：万元"]
["科目编码","单位\n代码","单位名称\n（科目）","工资福利支出"]
[{"$nulls":3},"小计","基本工资","津贴补贴","13个月工资","奖励性工资","社会保障缴费","其他"]
[{"$nulls":6},"　","　"]
[null,null,"合计",291.29,49.58,119.38,4.13,95.47,21.29,1.44]
[null,null,"A、行政机关",291.29,49.58,119.38,4.13,95.47,21.29,1.44]
[null,null,"  3、一般管理部门类3档",291.29,49.58,119.38,4.13,95.47,21.29,1.44]
[null,null,"    随州市农业局",291.29,49.58,119.38,4.13,95.47,21.29,1.44]
["2080301","401001","      财政对基本养老保险基金的补助",0.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.53,{"v":0,"d":"0.00"}]
["2080302","401001","      财政对失业保险基金的补助",0.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.05,{"v":0,"d":"0.00"}]
["2080304","401001","      财政对工伤保险基金的补助",0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.03,{"v":0,"d":"0.00"}]
["2080305","401001","      财政对生育保险基金的补助",0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.03,{"v":0,"d":"0.00"}]
["2100501","401001","      行政单位医疗",20.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.65,{"v":0,"d":"0.00"}]
["2130101","401001","      行政运行（农业）",{"v":270,"d":"270.00"},49.58,119.38,4.13,95.47,{"v":0,"d":"0.00"},1.44]

{"sheet":"对个人和家庭的补助支出","index":5,"n_rows":13,"n_cols":17,"rows_kept":13,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,4,9],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算06表"]
["基本支出-人员经费预算表－对个人和家庭的补助支出"]
["填报单位：",{"$nulls":15},"单位：万元"]
["科目编码","单位\n代码","单位名称\n（科目）","对个人和家庭的补助支出"]
[{"$nulls":3},"小计","离休费",null,null,"退休费",null,null,"退职费","抚恤金","救济费","医疗费","住房公积金","住房补贴","其他 "]
[{"$nulls":4},"小计","个人部分","公用部分","小计","个人部分","公用部分"]
[null,null,"合计",65.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},37.63,37.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.72,6.96,{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",65.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},37.63,37.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.72,6.96,{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",65.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},37.63,37.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.72,6.96,{"v":0,"d":"0.00"}]
[null,null,"    随州市农业局",65.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},37.63,37.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.72,6.96,{"v":0,"d":"0.00"}]
["2080501","401001","      归口管理的行政单位离退休",37.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},37.63,37.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","401001","      住房公积金",20.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","401001","      提租补贴",6.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.96,{"v":0,"d":"0.00"}]

{"sheet":"日常公用支出预算表","index":6,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算07表"]
["基本支出-日常公用支出预算表"]
[{"$nulls":17},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","商品和服务支出"]
[{"$nulls":4},"办公费","水电费","邮电费","交通费","差旅费","一般修缮费","会议费","培训费","招待费","一般设备购置费","工会会费","业务费","福利费","其他"]
[null,null,"合计",119.63,8.16,{"v":4.2,"d":"4.20"},3.07,16.54,54.19,1.36,{"v":4.4,"d":"4.40"},1.08,2.13,{"v":2,"d":"2.00"},3.33,{"v":15,"d":"15.00"},4.17,{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",119.63,8.16,{"v":4.2,"d":"4.20"},3.07,16.54,54.19,1.36,{"v":4.4,"d":"4.40"},1.08,2.13,{"v":2,"d":"2.00"},3.33,{"v":15,"d":"15.00"},4.17,{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",119.63,8.16,{"v":4.2,"d":"4.20"},3.07,16.54,54.19,1.36,{"v":4.4,"d":"4.40"},1.08,2.13,{"v":2,"d":"2.00"},3.33,{"v":15,"d":"15.00"},4.17,{"v":0,"d":"0.00"}]
[null,null,"    随州市农业局",119.63,8.16,{"v":4.2,"d":"4.20"},3.07,16.54,54.19,1.36,{"v":4.4,"d":"4.40"},1.08,2.13,{"v":2,"d":"2.00"},3.33,{"v":15,"d":"15.00"},4.17,{"v":0,"d":"0.00"}]
["2130101","401001","      行政运行（农业）",119.63,8.16,{"v":4.2,"d":"4.20"},3.07,16.54,54.19,1.36,{"v":4.4,"d":"4.40"},1.08,2.13,{"v":2,"d":"2.00"},3.33,{"v":15,"d":"15.00"},4.17,{"v":0,"d":"0.00"}]

{"sheet":"财政拨款支出预算表","index":7,"n_rows":16,"n_cols":10,"rows_kept":16,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算10表"]
["财政经费拨款支出预算表"]
[{"$nulls":9},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","基本支出",null,null,"项目支出"]
[{"$nulls":4},"小计","人员支出","日常公用支出","小计","延续性项目","新增性项目"]
[null,null,"合计",395.46,370.46,323.66,{"v":46.8,"d":"46.80"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
[null,null,"A、行政机关",395.46,370.46,323.66,{"v":46.8,"d":"46.80"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
[null,null,"  3、一般管理部门类3档",395.46,370.46,323.66,{"v":46.8,"d":"46.80"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
[null,null,"    随州市农业局",395.46,370.46,323.66,{"v":46.8,"d":"46.80"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["2080301","401001","      财政对基本养老保险基金的补助",0.29,0.29,0.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080302","401001","      财政对失业保险基金的补助",0.03,0.03,0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","401001","      归口管理的行政单位离退休",37.63,37.63,37.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","401001","      行政单位医疗",19.24,19.24,19.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130101","401001","      行政运行（农业）",312.31,287.31,240.51,{"v":46.8,"d":"46.80"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["2210201","401001","      住房公积金",20.72,20.72,20.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","401001","      提租补贴",5.24,5.24,5.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算表","index":8,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算11表"]
["政府性基金预算表"]
[{"$nulls":9},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","基本支出",null,null,"项目支出"]
[{"$nulls":4},"小计","人员支出","日常公用支出","小计","延续性项目","新增性项目"]
[null,null,"合计",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
[null,null,"A、行政机关",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
[null,null,"  3、一般管理部门类3档",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
[null,null,"    随州市农业局",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["2130101","401001","      行政运行（农业）",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]

{"sheet":"三公经费预算表","index":9,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[1,0,2,13],[5,0,8,0],[5,1,8,1],[5,2,8,2],[5,3,8,3],[5,4,6,5],[5,6,6,7],[5,8,6,13],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,7,10],[7,11,7,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算22表"]
["三公经费预算表"]
[]
[]
[]
["单位编码","单位名称","三公总计","其中：财拨","公务接待费",null,"因公出国（境）费",null,"公务用车"]
[]
[{"$nulls":4},"总数","其中：财拨","总数","其中：财拨","总数",null,null,"其中：财拨"]
[{"$nulls":8},"合计","运行维护费","购置费","合计","运行维护费","购置费"]
[null,"合计",28.67,8.67,2.13,2.13,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},16.54,16.54,{"v":0,"d":"0.00"},6.54,6.54,{"v":0,"d":"0.00"}]
[null,"A、行政机关",28.67,8.67,2.13,2.13,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},16.54,16.54,{"v":0,"d":"0.00"},6.54,6.54,{"v":0,"d":"0.00"}]
[null,"  3、一般管理部门类3档",28.67,8.67,2.13,2.13,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},16.54,16.54,{"v":0,"d":"0.00"},6.54,6.54,{"v":0,"d":"0.00"}]
["401001","    随州市农业局",28.67,8.67,2.13,2.13,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},16.54,16.54,{"v":0,"d":"0.00"},6.54,6.54,{"v":0,"d":"0.00"}]