{"text_format":"3","workbook":"xls","n_sheets":23,"sheets":["封面","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","项目支出预算表","项目支出明细表","财政拨款支出预算表","政府性基金预算表","非税收入及其他收入资金支出预算表","非税收入征收预计表","政府采购表","新增资产购置预算表","政府购买服务预算表","单位人员基本情况表","在职人员职称、职级情况表","离休人员职称、职级情况表","退休人员职称、职级情况表","单位固定资产表","三公经费预算表"],"not_rendered":{"external_links":2,"defined_names":52},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":41,"n_cols":9,"rows_kept":41,"merged":[[11,6,11,11],[14,6,14,11],[20,0,22,3],[20,4,22,7],[20,8,22,11]],"flags":["formulas_cached_only"]}
[]
[]
["随州市2016年部门预算表"]
{"$rows_empty":8}
[{"$nulls":3},"编制日期："]
[]
[]
[{"$nulls":3},"编制单位：",null,null,"随州市总工会"]
[]
[]
[]
[]
[]
["     单位负责人签章：",{"$nulls":3},"     财务负责人签章：",{"$nulls":3},"制表人签章："]
[]
[]
[]
[{"v":5203.6,"d":"5,203.6000"}]
{"$rows_empty":15}
[null,null,{"v":475.2,"d":"475.20"}]

{"sheet":"财政拨款收支预算总表","index":1,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,3]],"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",207.97,"工资福利性支出",110.18,"一般公共服务",171.71]
[" (一)公共预算财政拨款(补助)",207.97,"对个人和家庭补助支出",27.99,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",207.97,"商品和服务支出",{"v":69.8,"d":"69.80"},"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":0,"d":"0.00"},"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  ",16.98]
[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":0,"d":"0.00"},"医疗卫生",8.27]
[{"$nulls":4},"环境保护",{"v":0,"d":"0.00"}]
[{"$nulls":4},"城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"农林水事务",{"v":0,"d":"0.00"}]
[{"$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",11.01]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$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 ",207.97,"本年支出合计 ",207.97,"本年支出合计 ",207.97]
[]
[null,null,"结转下年 ",null,"结转下年 "]
[]
[]
["     收    入    总    计 ",207.97," 支    出    总    计 ",207.97,"         支    出    总    计 ",207.97]

{"sheet":"收支预算总表","index":2,"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",207.97,"工资福利性支出",120.11,"一般公共服务",438.66]
[" (一)公共预算财政拨款(补助)",207.97,"对个人和家庭补助支出",28.27,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",207.97,"商品和服务支出",114.27,"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":0,"d":"0.00"},"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  ",16.98]
["四、其他收入",259.73,"其他资本性支出",58.55,"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",{"v":154,"d":"154.00"},"医疗卫生",8.27]
["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"}]
[{"$nulls":4},"农林水事务",{"v":0,"d":"0.00"}]
[{"$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",11.29]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$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 ",{"v":467.7,"d":"467.70"},"本年支出合计 ",{"v":475.2,"d":"475.20"},"本年支出合计 ",{"v":475.2,"d":"475.20"}]
[]
["七、上年结转",{"v":7.5,"d":"7.50"},"结转下年 ",null,"结转下年 "]
["    上年财政拨款结转",{"v":7.5,"d":"7.50"}]
["    其他结转",{"v":0,"d":"0.00"}]
["     收    入    总    计 ",{"v":475.2,"d":"475.20"}," 支    出    总    计 ",{"v":475.2,"d":"475.20"},"         支    出    总    计 ",{"v":475.2,"d":"475.20"}]

{"sheet":"收入预算总表","index":3,"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":475.2,"d":"475.20"},207.97,207.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},259.73,{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"}]
[null,"A、行政机关",{"v":475.2,"d":"475.20"},207.97,207.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},259.73,{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"}]
[null,"  3、一般管理部门类3档",{"v":475.2,"d":"475.20"},207.97,207.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},259.73,{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"}]
["305001","    随州市总工会",{"v":475.2,"d":"475.20"},207.97,207.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},259.73,{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算总表","index":4,"n_rows":14,"n_cols":11,"rows_kept":14,"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":475.2,"d":"475.20"},195.65,148.38,47.27,279.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",{"v":475.2,"d":"475.20"},195.65,148.38,47.27,279.55,{"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":475.2,"d":"475.20"},195.65,148.38,47.27,279.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市总工会",{"v":475.2,"d":"475.20"},195.65,148.38,47.27,279.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","305001","      行政运行（群众团体事务）",438.66,159.11,111.84,47.27,279.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","305001","      归口管理的行政单位离退休",16.98,16.98,16.98,{"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","305001","      行政单位医疗",8.27,8.27,8.27,{"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","305001","      住房公积金",8.75,8.75,8.75,{"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","305001","      提租补贴",2.54,2.54,2.54,{"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":5,"n_rows":12,"n_cols":10,"rows_kept":12,"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",120.11,20.98,{"v":51.3,"d":"51.30"},1.75,37.81,8.27,{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",120.11,20.98,{"v":51.3,"d":"51.30"},1.75,37.81,8.27,{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",120.11,20.98,{"v":51.3,"d":"51.30"},1.75,37.81,8.27,{"v":0,"d":"0.00"}]
[null,null,"    随州市总工会",120.11,20.98,{"v":51.3,"d":"51.30"},1.75,37.81,8.27,{"v":0,"d":"0.00"}]
["2012901","305001","      行政运行（群众团体事务）",111.84,20.98,{"v":51.3,"d":"51.30"},1.75,37.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","305001","      行政单位医疗",8.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.27,{"v":0,"d":"0.00"}]

{"sheet":"对个人和家庭的补助支出","index":6,"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",28.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.98,16.98,{"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"},8.75,2.54,{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",28.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.98,16.98,{"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"},8.75,2.54,{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",28.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.98,16.98,{"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"},8.75,2.54,{"v":0,"d":"0.00"}]
[null,null,"    随州市总工会",28.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.98,16.98,{"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"},8.75,2.54,{"v":0,"d":"0.00"}]
["2080501","305001","      归口管理的行政单位离退休",16.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.98,16.98,{"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","305001","      住房公积金",8.75,{"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"},8.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","305001","      提租补贴",2.54,{"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"},2.54,{"v":0,"d":"0.00"}]

{"sheet":"日常公用支出预算表","index":7,"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",47.27,1.52,1.11,{"v":1.4,"d":"1.40"},5.51,{"v":29.7,"d":"29.70"},{"v":0.1,"d":"0.10"},{"v":1.1,"d":"1.10"},0.66,0.84,{"v":1.1,"d":"1.10"},1.39,{"v":1.1,"d":"1.10"},1.74,{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",47.27,1.52,1.11,{"v":1.4,"d":"1.40"},5.51,{"v":29.7,"d":"29.70"},{"v":0.1,"d":"0.10"},{"v":1.1,"d":"1.10"},0.66,0.84,{"v":1.1,"d":"1.10"},1.39,{"v":1.1,"d":"1.10"},1.74,{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",47.27,1.52,1.11,{"v":1.4,"d":"1.40"},5.51,{"v":29.7,"d":"29.70"},{"v":0.1,"d":"0.10"},{"v":1.1,"d":"1.10"},0.66,0.84,{"v":1.1,"d":"1.10"},1.39,{"v":1.1,"d":"1.10"},1.74,{"v":0,"d":"0.00"}]
[null,null,"    随州市总工会",47.27,1.52,1.11,{"v":1.4,"d":"1.40"},5.51,{"v":29.7,"d":"29.70"},{"v":0.1,"d":"0.10"},{"v":1.1,"d":"1.10"},0.66,0.84,{"v":1.1,"d":"1.10"},1.39,{"v":1.1,"d":"1.10"},1.74,{"v":0,"d":"0.00"}]
["2012901","305001","      行政运行（群众团体事务）",47.27,1.52,1.11,{"v":1.4,"d":"1.40"},5.51,{"v":29.7,"d":"29.70"},{"v":0.1,"d":"0.10"},{"v":1.1,"d":"1.10"},0.66,0.84,{"v":1.1,"d":"1.10"},1.39,{"v":1.1,"d":"1.10"},1.74,{"v":0,"d":"0.00"}]

{"sheet":"项目支出预算表","index":8,"n_rows":20,"n_cols":12,"rows_kept":20,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[3,7,3,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算08表"]
["项目支出预算表"]
[{"$nulls":11},"单位：万元"]
["科目编码","科目名称","单位代码","项目名称","合计","按项目性质分类",null,"按经济科目分类"]
[{"$nulls":4},"合计","延续性项目","新增性项目","工资福利性支出","对个人和家庭的补助支出","商品和服务支出","其他资本性支出","其他支出"]
[{"$nulls":3},"合计",279.55,{"v":209,"d":"209.00"},70.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67,"d":"67.00"},58.55,{"v":154,"d":"154.00"}]
[{"$nulls":3},"A、行政机关",279.55,{"v":209,"d":"209.00"},70.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67,"d":"67.00"},58.55,{"v":154,"d":"154.00"}]
[{"$nulls":3},"  3、一般管理部门类3档",279.55,{"v":209,"d":"209.00"},70.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67,"d":"67.00"},58.55,{"v":154,"d":"154.00"}]
[{"$nulls":3},"    随州市总工会",279.55,{"v":209,"d":"209.00"},70.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67,"d":"67.00"},58.55,{"v":154,"d":"154.00"}]
["2012901","行政运行（群众团体事务）","305001","      因公出国访问经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      乡镇补助",{"v":54,"d":"54.00"},{"v":54,"d":"54.00"},{"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":54,"d":"54.00"}]
["2012901","行政运行（群众团体事务）","305001","      困难职工帮扶",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"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":100,"d":"100.00"}]
["2012901","行政运行（群众团体事务）","305001","      购买打印机",{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      工会网格化建设",{"v":12.5,"d":"12.50"},{"v":0,"d":"0.00"},{"v":12.5,"d":"12.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.5,"d":"12.50"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      工会事业费",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      采购电脑2台",{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      采购电话机2部",0.05,{"v":0,"d":"0.00"},0.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.05,{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      采购打印纸",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      编制劳模册",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      职工服务中心装修",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"},{"v":0,"d":"0.00"}]

{"sheet":"项目支出明细表","index":9,"n_rows":21,"n_cols":14,"rows_kept":21,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,13,5,13],[4,4,5,4],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算09表"]
["项目支出预算明细表"]
[{"$nulls":13},"单位：万元"]
["科目编码","科目名称","单位代码","项目名称","资金来源",{"$nulls":8},"政府采购金额"]
[{"$nulls":4},"合计","财政拨款（补助）",{"$nulls":3},"政府性基金财政拨款","其他收入","上年结余（转）","事业收入"]
[{"$nulls":5},"小计","经费拨款（补助）","纳入预算管理的非税收入","上级专项转移支付"]
[{"$nulls":3},"合计",279.55,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},222.05,{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},66.55]
[{"$nulls":3},"A、行政机关",279.55,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},222.05,{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},66.55]
[{"$nulls":3},"  3、一般管理部门类3档",279.55,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},222.05,{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},66.55]
[{"$nulls":3},"    随州市总工会",279.55,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},222.05,{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},66.55]
["2012901","行政运行（群众团体事务）","305001","      因公出国访问经费",{"v":10,"d":"10.00"},{"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":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      职工服务中心装修",{"v":45,"d":"45.00"},{"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":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"}]
["2012901","行政运行（群众团体事务）","305001","      困难职工帮扶",{"v":100,"d":"100.00"},{"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":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      乡镇补助",{"v":54,"d":"54.00"},{"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":54,"d":"54.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","305001","      采购电话机2部",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"},0.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.05]
["2012901","行政运行（群众团体事务）","305001","      采购电脑2台",{"v":0.8,"d":"0.80"},{"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":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"}]
["2012901","行政运行（群众团体事务）","305001","      购买打印机",{"v":0.2,"d":"0.20"},{"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":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"}]
["2012901","行政运行（群众团体事务）","305001","      采购打印纸",{"v":2,"d":"2.00"},{"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":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["2012901","行政运行（群众团体事务）","305001","      工会事业费",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"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":1,"d":"1.00"}]
["2012901","行政运行（群众团体事务）","305001","      编制劳模册",{"v":5,"d":"5.00"},{"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":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["2012901","行政运行（群众团体事务）","305001","      工会网格化建设",{"v":12.5,"d":"12.50"},{"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":12.5,"d":"12.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.5,"d":"12.50"}]

{"sheet":"财政拨款支出预算表","index":10,"n_rows":14,"n_cols":10,"rows_kept":14,"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",207.97,157.97,138.17,{"v":19.8,"d":"19.80"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[null,null,"A、行政机关",207.97,157.97,138.17,{"v":19.8,"d":"19.80"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[null,null,"  3、一般管理部门类3档",207.97,157.97,138.17,{"v":19.8,"d":"19.80"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[null,null,"    随州市总工会",207.97,157.97,138.17,{"v":19.8,"d":"19.80"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["2012901","305001","      行政运行（群众团体事务）",171.71,121.71,101.91,{"v":19.8,"d":"19.80"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["2080501","305001","      归口管理的行政单位离退休",16.98,16.98,16.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","305001","      行政单位医疗",8.27,8.27,8.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","305001","      住房公积金",8.75,8.75,8.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","305001","      提租补贴",2.26,2.26,2.26,{"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":11,"n_rows":5,"n_cols":10,"rows_kept":5,"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"]

{"sheet":"非税收入及其他收入资金支出预算表","index":12,"n_rows":11,"n_cols":10,"rows_kept":11,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算12表"]
["非税收入及其他资金支出预算表"]
[{"$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",267.23,37.68,10.21,27.47,229.55,{"v":209,"d":"209.00"},20.55]
[null,null,"A、行政机关",267.23,37.68,10.21,27.47,229.55,{"v":209,"d":"209.00"},20.55]
[null,null,"  3、一般管理部门类3档",267.23,37.68,10.21,27.47,229.55,{"v":209,"d":"209.00"},20.55]
[null,null,"    随州市总工会",267.23,37.68,10.21,27.47,229.55,{"v":209,"d":"209.00"},20.55]
["2012901","305001","      行政运行（群众团体事务）",266.95,{"v":37.4,"d":"37.40"},9.93,27.47,229.55,{"v":209,"d":"209.00"},20.55]
["2210202","305001","      提租补贴",0.28,0.28,0.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"非税收入征收预计表","index":13,"n_rows":5,"n_cols":11,"rows_kept":5,"merged":[[1,0,1,10],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,3,7],[3,8,3,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算13表"]
["非税收入征收预计表"]
[{"$nulls":10},"单位：万元"]
["单位代码","单位名称（项目类别、项目名称）","2016年预计征收数",null,null,"2015年预算数",null,null,"2014年决算数"]
[null,null,"合计","纳入国库\n管理","纳入专户\n管理","合计","纳入国库\n管理","纳入专户\n管理","合计","纳入国库\n管理","纳入专户\n管理"]

{"sheet":"政府采购表","index":14,"n_rows":21,"n_cols":12,"rows_kept":21,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算14表"]
["政府采购预算表"]
[{"$nulls":11},"单位：万元"]
["科目编码","科目名称\n","项目名称","主要采购品目","数量","计量单位","资金来源"]
[{"$nulls":6},"总计","公共预算财政拨款","政府性基金预算财政拨款","其他收入","事业收入","上年结转"]
[]
[null,null,"合计",{"$nulls":3},66.55,{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},21.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",{"$nulls":3},66.55,{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},21.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",{"$nulls":3},66.55,{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},21.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市总工会",{"$nulls":3},66.55,{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},21.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      采购打印纸","纸张",70,null,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      编制劳模册","印刷、出版",1,null,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      工会网格化建设","其他网络设备",1,null,{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      工会网格化建设","交换机",1,null,{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      采购电脑2台","计算机",2,null,{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      职工服务中心装修","公用房建设",1,null,{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      工会网格化建设","服务器",2,null,{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      工会网格化建设","调制解调器",1,null,{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      采购电话机2部","电话机",2,null,0.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      购买打印机","打印机",1,null,{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行（群众团体事务）","      工会事业费","专用设备",1,null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"新增资产购置预算表","index":15,"n_rows":5,"n_cols":11,"rows_kept":5,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算15表"]
["新增资产购置预算表"]
[{"$nulls":10},"单位：万元"]
["项目名称","主要采购品目","规格型号","数量","计量单位","资金来源"]
[{"$nulls":5},"总计","公共预算财政拨款（补助）","政府性基金财政拨款","其他收入","事业收入","上年结转"]

{"sheet":"政府购买服务预算表","index":16,"n_rows":5,"n_cols":9,"rows_kept":5,"merged":[[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]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算16表"]
["政府购买服务预算表"]
[{"$nulls":8},"单位：万元"]
["项目名称","购买服务类容","承载主体","资金来源"]
[{"$nulls":3},"总计","公共预算财政拨款（补助）","政府性基金财政拨款","其他收入","事业收入","上年结转"]

{"sheet":"单位人员基本情况表","index":17,"n_rows":9,"n_cols":17,"rows_kept":9,"merged":[[1,0,1,16],[3,0,4,0],[3,1,4,1],[3,2,3,7],[3,8,3,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算17表"]
["单位人员情况表"]
[{"$nulls":16},"单位：人"]
["单位代码","单位名称","编制人数",{"$nulls":5},"实有人数",{"$nulls":6},"离休人员","退休人员"]
[null,null,"行政编制\n人数","全额事业\n编制人数","差额事业\n编制人数","定额事业\n编制人数","自收自支\n编制人数","工勤编制人数","行政在职\n人数","全额在职\n人数","差额在职\n人数","定补在职\n人数","自收自支人数","工勤在职人数","聘请人员"]
[null,"合计",11,0,0,0,0,1,11,0,0,0,0,0,0,0,3]
[null,"A、行政机关",11,0,0,0,0,1,11,0,0,0,0,0,0,0,3]
[null,"  3、一般管理部门类3档",11,0,0,0,0,1,11,0,0,0,0,0,0,0,3]
["305001","    随州市总工会",11,0,0,0,0,1,11,0,0,0,0,0,0,0,3]

{"sheet":"在职人员职称、职级情况表","index":18,"n_rows":13,"n_cols":25,"rows_kept":13,"merged":[[1,0,2,24],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,7,11],[7,12,7,17],[7,18,7,24]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"预算18表"]
["在职人员职称、职级情况表"]
[]
[]
[]
[]
[{"$nulls":24},"单位：人"]
["单位编码","单位名称","合计","行政、参公职级",{"$nulls":8},"事业技术职称",{"$nulls":5},"工勤人员职称"]
[{"$nulls":3},"小计","正厅级","副厅级","正处级","副处级","正科","副科","科员","办事员","小计","正高","副高","中级","助理级","员级","小计","高级技师","技师","高级工","中级工","初级工","普通工"]
[null,"合计",11,11,0,0,1,3,5,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"A、行政机关",11,11,0,0,1,3,5,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  3、一般管理部门类3档",11,11,0,0,1,3,5,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["305001","    随州市总工会",11,11,0,0,1,3,5,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"离休人员职称、职级情况表","index":19,"n_rows":7,"n_cols":25,"rows_kept":7,"merged":[[1,0,2,24],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,11],[5,12,5,17],[5,18,5,24]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"预算19表"]
["离休人员职级情况表"]
[]
[]
[{"$nulls":24},"单位：人"]
["单位编码","单位名称","合计","行政、参公职级",{"$nulls":8},"事业技术职称",{"$nulls":5},"工勤人员职称"]
[{"$nulls":3},"小计","正厅级","副厅级","正处级","副处级","正科","副科","科员","办事员","小计","正高","副高","中级","助理级","员级","小计","高级技师","技师","高级工","中级工","初级工","普通工"]

{"sheet":"退休人员职称、职级情况表","index":20,"n_rows":10,"n_cols":25,"rows_kept":10,"merged":[[1,0,2,24],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,11],[5,12,5,17],[5,18,5,24]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"预算20表"]
["退休人员职级、职称情况表"]
[]
[]
[{"$nulls":24},"单位：人"]
["单位编码","单位名称","合计","行政、参公职级",{"$nulls":8},"事业技术职称",{"$nulls":5},"工勤人员职称"]
[{"$nulls":3},"小计","正厅级","副厅级","正处级","副处级","正科","副科","科员","办事员","小计","正高","副高","中级","助理级","员级","小计","高级技师","技师","高级工","中级工","初级工","普通工"]
[null,"A、行政机关",3,3,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  3、一般管理部门类3档",3,3,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["305001","    随州市总工会",3,3,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"单位固定资产表","index":21,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[1,0,1,11],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,3,9],[3,10,4,10],[3,11,4,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算21表"]
["单位固定资产情况表"]
[]
["单位代码","单位名称","房屋建筑面积(平方米)",null,null,"机动车（辆）",{"$nulls":4},"电话（部）","大型专用设备（元）"]
[null,null,"办公用房","专用房屋","职工住宅","合计","小轿车","大客车","卡车","其他"]
[null,"合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1,1,0,0,0,10,{"v":0,"d":"0.00"}]
[null,"A、行政机关",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1,1,0,0,0,10,{"v":0,"d":"0.00"}]
[null,"  3、一般管理部门类3档",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1,1,0,0,0,10,{"v":0,"d":"0.00"}]
["305001","    随州市总工会",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1,1,0,0,0,10,{"v":0,"d":"0.00"}]

{"sheet":"三公经费预算表","index":22,"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",16.35,6.35,0.84,0.84,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},5.51,5.51,{"v":0,"d":"0.00"},5.51,5.51,{"v":0,"d":"0.00"}]
[null,"A、行政机关",16.35,6.35,0.84,0.84,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},5.51,5.51,{"v":0,"d":"0.00"},5.51,5.51,{"v":0,"d":"0.00"}]
[null,"  3、一般管理部门类3档",16.35,6.35,0.84,0.84,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},5.51,5.51,{"v":0,"d":"0.00"},5.51,5.51,{"v":0,"d":"0.00"}]
["305001","    随州市总工会",16.35,6.35,0.84,0.84,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},5.51,5.51,{"v":0,"d":"0.00"},5.51,5.51,{"v":0,"d":"0.00"}]