{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["封面","1","1-1","1-2","2","3","3-1","3-2","3-3","4","4-1","5"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":9,"n_cols":1,"rows_kept":9,"flags":["formulas_cached_only"]}
[]
[]
["盐边县新九乡人民政府农业服务中心"]
["2017年部门预算"]
[{"v":3.637978807091713e-12,"d":"0"}]
[]
[]
[]
["报送日期：     年   月   日"]

{"sheet":"1","index":1,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[2,0,2,3]],"flags":["formulas_cached_only"]}
["样表69"]
[{"$nulls":3},"表1"]
["部门预算收支总表"]
[{"$nulls":3},"单位：万元"]
["收          入",null,"支             出"]
["项              目","2017年预算数","项              目","2017年预算数"]
["一、一般公共预算拨款收入",{"v":335.1213,"d":"335.12"},"一、一般公共服务支出",{"v":2.347,"d":"2.35"}]
["二、政府性基金预算拨款收入",{"v":0,"d":"0.00"},"二、外交支出"]
["三、国有资本经营预算拨款收入",{"v":0,"d":"0.00"},"三、国防支出"]
["四、事业收入",{"v":0,"d":"0.00"},"四、公共安全支出"]
["五、事业单位经营收入",{"v":0,"d":"0.00"},"五、教育支出"]
["六、其他收入",{"v":0,"d":"0.00"},"六、 文化体育与传媒支出",{"v":17.3816,"d":"17.38"}]
[null,null,"七、 社会保障和就业支出",{"v":67.9106,"d":"67.91"}]
[null,null,"八、计生",{"v":18.4076,"d":"18.41"}]
[null,null,"九、农业林业",{"v":213.7887,"d":"213.79"}]
[null,null,"十、住房公积金",{"v":15.9358,"d":"15.94"}]
["本  年  收  入  合  计",{"v":335.1213,"d":"335.12"},"本  年  支  出  合  计",{"v":335.7713,"d":"335.77"}]
["七、用事业基金弥补收支差额",null,"二十九、事业单位结余分配 "]
["八、上年结转",0.65,"    其中：转入事业基金",{"$nulls":3}," "]
[null,null,"三十、结转下年",{"v":0,"d":"0.00"}]
[]
["收      入      总      计",335.77,"支      出      总      计",{"v":335.7713,"d":"335.77"}]

{"sheet":"1-1","index":2,"n_rows":23,"n_cols":20,"rows_kept":23,"merged":[[0,0,0,3],[2,0,2,19],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,4,11],[4,12,6,12],[4,18,6,18],[4,19,6,19],[5,3,6,3],[5,4,6,4],[5,10,6,10],[5,11,6,11],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17]],"flags":["formulas_cached_only"]}
["样表70"]
[{"$nulls":19},"表1-1"]
["部门预算收入总表"]
[{"$nulls":19},"单位：万元"]
["项    目",{"$nulls":4},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称  （科目）",{"$nulls":5},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":335.7713,"d":"335.77"},0.65,{"v":335.1213,"d":"335.12"}]
[{"$nulls":3},"810002","盐边县新九乡农业服务中心",{"v":335.7713,"d":"335.77"},0.65,{"v":335.1213,"d":"335.12"}]
["201","06","02","  810002","  一般行政管理事务",{"v":1.3,"d":"1.30"},{"v":0,"d":"0.00"},{"v":1.3,"d":"1.30"}]
["201","31","02","  810002","  一般行政管理事务",{"v":1.047,"d":"1.05"},{"v":0,"d":"0.00"},{"v":1.047,"d":"1.05"}]
["207","01","09","  810002","  群众文化",{"v":16.8216,"d":"16.82"},{"v":0,"d":"0.00"},{"v":16.8216,"d":"16.82"}]
["207","01","99","  810002","  其他文化支出",0.56,0.56,{"v":0,"d":"0.00"}]
["208","01","09","  810002","  社会保险经办机构",{"v":7.5063,"d":"7.51"},{"v":0,"d":"0.00"},{"v":7.5063,"d":"7.51"}]
["208","05","04","  810002","  未归口管理的行政单位离退休",{"v":0.0756,"d":"0.08"},{"v":0,"d":"0.00"},{"v":0.0756,"d":"0.08"}]
["208","05","05","  810002","  机关事业单位基本养老保险缴费支出",{"v":20.7287,"d":"20.73"},{"v":0,"d":"0.00"},{"v":20.7287,"d":"20.73"}]
["208","21","02","  810002","  农村特困人员救助供养支出",{"v":39.6,"d":"39.60"},{"v":0,"d":"0.00"},{"v":39.6,"d":"39.60"}]
["210","07","99","  810002","  其他计划生育事务支出",{"v":18.4076,"d":"18.41"},{"v":0,"d":"0.00"},{"v":18.4076,"d":"18.41"}]
["213","01","02","  810002","  一般行政管理事务",0.09,0.09,{"v":0,"d":"0.00"}]
["213","01","04","  810002","  农业事业",{"v":86.3052,"d":"86.31"},{"v":0,"d":"0.00"},{"v":86.3052,"d":"86.31"}]
["213","02","04","  810002","  林业事业机构",{"v":11.4449,"d":"11.44"},{"v":0,"d":"0.00"},{"v":11.4449,"d":"11.44"}]
["213","07","05","  810002","  对村民委员会和村党支部的补助",{"v":115.9486,"d":"115.95"},{"v":0,"d":"0.00"},{"v":115.9486,"d":"115.95"}]
["221","02","01","  810002","  住房公积金",{"v":15.9358,"d":"15.94"},{"v":0,"d":"0.00"},{"v":15.9358,"d":"15.94"}]

{"sheet":"1-2","index":3,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[0,0,0,3],[2,0,2,9],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[5,3,6,3],[5,4,6,4]],"flags":["formulas_cached_only"]}
["样表71"]
[{"$nulls":9},"表1-2"]
["部门预算支出总表"]
[{"$nulls":9},"单位：万元"]
["项    目",{"$nulls":4},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":335.7713,"d":"336"},{"v":284.8359,"d":"285"},{"v":50.9354,"d":"51"}]
[{"$nulls":4},"盐边县新九乡农业服务中心",{"v":335.7713,"d":"336"},{"v":284.8359,"d":"285"},{"v":50.9354,"d":"51"}]
["201","06","02","810002","  一般行政管理事务",{"v":1.3,"d":"1"},0,{"v":1.3,"d":"1"}]
["201","31","02","810002","  一般行政管理事务",{"v":1.047,"d":"1"},0,{"v":1.047,"d":"1"}]
["207","01","09","810002","  群众文化",{"v":16.8216,"d":"17"},{"v":16.8216,"d":"17"},0]
["207","01","99","810002","  其他文化支出",{"v":0.56,"d":"1"},0,{"v":0.56,"d":"1"}]
["208","01","09","810002","  社会保险经办机构",{"v":7.5063,"d":"8"},{"v":7.5063,"d":"8"},0]
["208","05","04","810002","  未归口管理的行政单位离退休",{"v":0.0756,"d":"0"},{"v":0.0756,"d":"0"},0]
["208","05","05","810002","  机关事业单位基本养老保险缴费支出",{"v":20.7287,"d":"21"},{"v":20.7287,"d":"21"},0]
["208","21","02","810002","  农村特困人员救助供养支出",{"v":39.6,"d":"40"},0,{"v":39.6,"d":"40"}]
["210","07","99","810002","  其他计划生育事务支出",{"v":18.4076,"d":"18"},{"v":10.0692,"d":"10"},{"v":8.3384,"d":"8"}]
["213","01","02","810002","  一般行政管理事务",{"v":0.09,"d":"0"},0,{"v":0.09,"d":"0"}]
["213","01","04","810002","  农业事业",{"v":86.3052,"d":"86"},{"v":86.3052,"d":"86"},{"v":23.4564,"d":"23"}]
["213","02","04","810002","  林业事业机构",{"v":11.4449,"d":"11"},{"v":11.4449,"d":"11"},0]
["213","07","05","810002","  对村民委员会和村党支部的补助",{"v":115.9486,"d":"116"},{"v":115.9486,"d":"116"}]
["221","02","01","810002","  住房公积金",{"v":15.9358,"d":"16"},{"v":15.9358,"d":"16"}]

{"sheet":"2","index":4,"n_rows":22,"n_cols":8,"rows_kept":22,"merged":[[2,0,2,7]],"flags":["formulas_cached_only"]}
["样表72"]
[{"$nulls":7},"表2"]
["财政拨款收支预算总表"]
[{"$nulls":7},"单位：万元"]
["收          入",null,"支             出"]
["项              目","2017年预算数","项              目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",{"v":335.1213,"d":"335.12"},"一、本年支出",null,{"v":335.7713,"d":"335.77"}]
["  一般公共预算拨款收入",{"v":335.1213,"d":"335.12"},"  一般公共服务支出",null,{"v":2.347,"d":"2.35"}]
["  政府性基金预算拨款收入",null,"  外交支出"]
["  国有资本经营预算拨款收入",null,"  国防支出"]
["二、上年结转",0.65,"  公共安全支出"]
["  一般公共预算拨款收入",null,"  教育支出"]
["  政府性基金预算拨款收入",null,"  科学技术支出"]
["  国有资本经营预算拨款收入",null,"  文化体育与传媒支出",null,{"v":17.3816,"d":"17.38"}]
["  上年财政拨款资金结转",0.65,"  社会保障和就业支出",null,{"v":67.9106,"d":"67.91"}]
[null,null,"计生",null,{"v":18.4076,"d":"18.41"}]
[null,null,"农业林业",null,{"v":213.7887,"d":"213.79"}]
[null,null,"住房公积金",null,{"v":15.9358,"d":"15.94"}]
[]
[null,null,"二、结转下年",null,{"v":0,"d":"0.00"}]
[]
["收      入      总      计",{"v":335.7713,"d":"335.77"},"支      出      总      计"]

{"sheet":"3","index":5,"n_rows":18,"n_cols":64,"rows_kept":18,"merged":[[0,0,0,3],[0,5,0,8],[2,0,2,63],[4,0,4,4],[4,5,6,5],[4,6,4,13],[4,14,4,25],[4,26,4,35],[4,36,4,39],[4,40,4,43],[4,44,4,46],[4,47,4,49],[4,50,4,54],[4,55,4,59],[4,60,4,63],[5,3,6,3],[5,4,6,4],[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],[5,38,6,38],[5,39,6,39],[5,40,6,40],[5,41,6,41],[5,42,6,42],[5,43,6,43],[5,44,6,44],[5,45,6,45],[5,46,6,46],[5,47,6,47],[5,48,6,48],[5,49,6,49],[5,50,6,50],[5,51,6,51],[5,52,6,52],[5,53,6,53],[5,54,6,54],[5,55,6,55],[5,56,6,56],[5,57,6,57],[5,58,6,58],[5,59,6,59],[5,60,6,60],[5,61,6,61],[5,62,6,62],[5,63,6,63]],"flags":["formulas_cached_only"]}
["样表73"]
[{"$nulls":63},"表3"]
["一般公共预算支出预算表"]
[{"$nulls":63},"单位：万元"]
["项    目",{"$nulls":4},"合计","工资福利支出",{"$nulls":7},"商品和服务支出",{"$nulls":11},"对个人和家庭的补助",{"$nulls":9},"对企事业单位的补贴",{"$nulls":3},"转移性支出",{"$nulls":3},"债务利息支出",null,null,"债务还本支出",null,null,"基本建设支出",{"$nulls":4},"其他资本性支出",{"$nulls":4},"其他支出"]
["科目编码",null,null,"单位代码","单位名称  （科目）",null,"小计","基本工资","津贴补贴","奖金","其他社会保障缴费","绩效工资","机关事业单位基本养老保险缴费","其他工资福利支出","小计","办公费","印刷费","咨询费","电费","邮电费","差旅费","会议费","公务接待费","工会经费","福利费","……","小计","离休费","退休费","退职(役费","生活补助","医疗费","奖励金","住房公积金","其他对个人和家庭补助","……","小计","企业政策性补贴","事业单位补贴","……","小计","不同级政府间转移性支出","同级政府间转移性支出","……","小计","国内债务付息","国外债务付息","小计","国内债务还本","国外债务还本","小计","房屋建筑物购建","办公设备购置","专用设备购置","……","小计","房屋建筑物购建","办公设备购置","专用设备购置","……","小计","预备费","预留","……"]
["类","款","项"]
[{"$nulls":4},"合计",284.8359,{"v":138.295,"d":"138"},{"v":45.2088,"d":"45"},{"v":44.7204,"d":"45"},null,{"v":10.9662,"d":"11"},null,{"v":20.7287,"d":"21"},{"v":2.9568,"d":"3"},{"v":39.3805,"d":"39.38"},{"$nulls":11},{"v":107.1604,"d":"107.16"}]
[{"$nulls":4},"盐边县新九乡农业服务中心",284.8359,{"v":138.295,"d":"138"},{"v":45.2088,"d":"45"},{"v":44.7204,"d":"45"},null,{"v":10.9662,"d":"11"},null,{"v":20.7287,"d":"21"},{"v":2.9568,"d":"3"},{"v":39.3805,"d":"39"},{"$nulls":11},{"v":107.1604,"d":"107"}]
["207","01","09","810002","  群众文化",16.8216,{"v":15.7435,"d":"16"},{"v":5.748,"d":"6"},{"v":6.2076,"d":"6"},null,{"v":1.4755,"d":"1"},{"v":1.89,"d":"2"},0,{"v":0.4224,"d":"0"},{"v":1.0781,"d":"1"},{"$nulls":5},{"v":0.4,"d":"0"},{"v":0.2,"d":"0"},null,{"v":0.2769,"d":"0"},{"v":0.2012,"d":"0"}]
["208","01","09","810002","  社会保险经办机构",7.5063,{"v":7.2923,"d":"7"},{"v":2.4588,"d":"2"},{"v":2.9844,"d":"3"},null,{"v":0.6875,"d":"1"},{"v":0.9504,"d":"1"},0,{"v":0.2112,"d":"0"},{"v":0.214,"d":"0"},{"$nulls":8},{"v":0.1279,"d":"0"},{"v":0.0861,"d":"0"}]
["208","05","04","810002","  未归口管理的行政单位离退休",0.0756,{"v":0.0756,"d":"0"},{"v":0.0756,"d":"0"},0,null,0,0,0,0]
["208","05","05","810002","  机关事业单位基本养老保险缴费支出",20.7287,{"v":20.7287,"d":"21"},0,0,null,0,0,{"v":20.7287,"d":"21"},0]
["210","07","99","810002","  其他计划生育事务支出",10.0692,{"v":9.2566,"d":"9"},{"v":4.2528,"d":"4"},{"v":2.9844,"d":"3"},null,{"v":0.8578,"d":"1"},{"v":0.9504,"d":"1"},0,{"v":0.2112,"d":"0"},{"v":0.8126,"d":"1"},{"$nulls":5},{"v":0.5,"d":"1"},null,null,{"v":0.1638,"d":"0"},{"v":0.1488,"d":"0"}]
["213","01","04","810002","  农业事业",86.3052,{"v":74.8172,"d":"75"},{"v":28.1724,"d":"28"},{"v":28.9452,"d":"29"},null,{"v":6.99,"d":"7"},{"v":8.8088,"d":"9"},0,{"v":1.9008,"d":"2"},{"v":11.212,"d":"11"},3,null,null,2,{"v":1.6228,"d":"2"},{"v":0.9755,"d":"1"},{"v":0.6045,"d":"1"},null,{"v":1.32,"d":"1"},{"v":0.9887,"d":"1"},null,{"v":0.276,"d":"0"},{"$nulls":4},{"v":0.24,"d":"0"},{"v":0.036,"d":"0"}]
["213","02","04","810002","  林业事业机构",11.4449,{"v":10.3811,"d":"10"},{"v":4.5012,"d":"5"},{"v":3.5988,"d":"4"},null,{"v":0.9554,"d":"1"},{"v":1.1145,"d":"1"},0,{"v":0.2112,"d":"0"},{"v":1.0638,"d":"1"},{"v":0.22,"d":"0"},{"$nulls":4},{"v":0.5,"d":"1"},null,null,{"v":0.1843,"d":"0"},{"v":0.1575,"d":"0"}]
[213,7,5,"810002","对村民委员会和村党支部的补助",115.9486,{"$nulls":8},25,25,{"$nulls":10},{"v":90.9486,"d":"91"},{"$nulls":3},{"v":90.0036,"d":"90"},{"$nulls":3},{"v":0.945,"d":"1"}]
[221,2,1,"810002","住房公积金",15.9358,{"$nulls":20},{"v":15.9358,"d":"16"},{"$nulls":6},{"v":15.9358,"d":"16"}]

{"sheet":"3-1","index":6,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[0,0,0,3],[4,5,4,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7]],"flags":["formulas_cached_only"]}
["样表74"]
[{"$nulls":7},"表3-1"]
["一般公共预算基本支出预算表"]
[{"$nulls":7},"单位：万元"]
["经济分类科目",{"$nulls":4},"基本支出"]
["科目编码",null,null,"单位代码","科目名称","合计","人员经费","公用经费"]
["类","款","向"]
[{"$nulls":4},"合计",{"v":284.8359,"d":"284.84"},{"v":245.4554,"d":"245.46"},{"v":39.3805,"d":"39.38"}]
[{"$nulls":3},"810002","盐边县新九乡农业服务中心",{"v":284.8359,"d":"284.84"},{"v":245.4554,"d":"245.46"},{"v":39.3805,"d":"39.38"}]
["201","06","02","  810002","  一般行政管理事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","31","02","  810002","  一般行政管理事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","09","  810002","  群众文化",{"v":16.8216,"d":"16.82"},{"v":15.7435,"d":"15.74"},{"v":1.0781,"d":"1.08"}]
["207","01","99","  810002","  其他文化支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","09","  810002","  社会保险经办机构",{"v":7.5063,"d":"7.51"},{"v":7.2923,"d":"7.29"},{"v":0.214,"d":"0.21"}]
["208","05","04","  810002","  未归口管理的行政单位离退休",{"v":0.0756,"d":"0.08"},{"v":0.0756,"d":"0.08"},{"v":0,"d":"0.00"}]
["208","05","05","  810002","  机关事业单位基本养老保险缴费支出",{"v":20.7287,"d":"20.73"},{"v":20.7287,"d":"20.73"},{"v":0,"d":"0.00"}]
["208","21","02","  810002","  农村特困人员救助供养支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","07","99","  810002","  其他计划生育事务支出",{"v":10.0692,"d":"10.07"},{"v":9.2566,"d":"9.26"},{"v":0.8126,"d":"0.81"}]
["213","01","02","  810002","  一般行政管理事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","01","04","  810002","  农业事业",{"v":86.3052,"d":"86.31"},{"v":75.0932,"d":"75.09"},{"v":11.212,"d":"11.21"}]
["213","02","04","  810002","  林业事业机构",{"v":11.4449,"d":"11.44"},{"v":10.3811,"d":"10.38"},{"v":1.0638,"d":"1.06"}]
["213","07","05","  810002","  对村民委员会和村党支部的补助",{"v":115.9486,"d":"115.95"},{"v":90.9486,"d":"90.95"},{"v":25,"d":"25.00"}]
["221","02","01","  810002","  住房公积金",{"v":15.9358,"d":"15.94"},{"v":15.9358,"d":"15.94"},{"v":0,"d":"0.00"}]

{"sheet":"3-2","index":7,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[0,0,0,2],[2,0,2,5],[4,3,5,3],[4,4,5,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
["样表75"]
[{"$nulls":5},"表3-2"]
["一般公共预算项目支出预算表"]
[{"$nulls":5},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（项目）","金额"]
["类","款","项"]
[{"$nulls":3},"合计",null,{"v":50.2854,"d":"50.29"}]
[{"$nulls":3},"810002"]
["208","21","02","  810002","专项业务（农村五保户生活补助）",{"v":37.2,"d":"37.20"}]
["210","07","99","  810002","专项业务（村计生服务员生活补助）",{"v":8.1984,"d":"8.20"}]
["213","01","02","  810002","据盐边财预【2015】23号下达广播村村响经费",{"v":0,"d":"0.00"}]
["208","21","02","  810002","专项业务（农村五保户御寒费）",{"v":2,"d":"2.00"}]
["208","21","02","  810002","专项业务（农村五保户丧葬费）",{"v":0.4,"d":"0.40"}]
["207","01","99","  810002","根据盐边财预【2015】23号下达农村书屋经费",{"v":0,"d":"0.00"}]
["201","31","02","  810002","专项业务（培训费）",{"v":1.047,"d":"1.05"}]
["201","06","02","  810002","专项业务",{"v":1.3,"d":"1.30"}]
["210","07","99","  810002","专项业务（村计生服务员社保）",0.14]

{"sheet":"3-3","index":8,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[2,0,2,7],[4,0,6,0],[4,1,6,1],[4,2,4,7],[5,2,6,2],[5,3,6,3],[5,7,6,7]],"flags":["formulas_cached_only"]}
["样表76"]
[{"$nulls":7},"表3-3"]
["一般公共预算“三公”经费支出预算表"]
[{"$nulls":7},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",null,null,{"v":0.7005,"d":"0.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.7005,"d":"0.70"}]
[810002,"盐边县新九乡农业服务中心","0.7005",null,{"v":0.7005,"d":"0.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.7005,"d":"0.70"}]

{"sheet":"4","index":9,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,2],[2,0,2,7],[4,5,4,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7]],"flags":["formulas_cached_only"]}
["样表77"]
[{"$nulls":7},"表4"]
["政府性基金支出预算表"]
["",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年政府性基金预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]

{"sheet":"4-1","index":10,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[2,0,2,7],[4,0,6,0],[4,1,6,1],[4,2,4,7],[5,2,6,2],[5,3,6,3],[5,7,6,7]],"flags":["formulas_cached_only"]}
["样表78"]
[{"$nulls":7},"表4-1"]
["政府性基金“三公”经费支出预算表"]
["",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]

{"sheet":"5","index":11,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,2],[2,0,2,7],[4,5,4,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7]],"flags":["formulas_cached_only"]}
["样表79"]
[{"$nulls":7},"表5"]
["国有资本经营预算支出预算表"]
["",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年国有资本经营预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]