{"text_format":"3","workbook":"xls","n_sheets":23,"sheets":["收支01","收入02","支出分类03","支出汇总总表04","(财拨)汇总表04-1","(经费)汇总表04-2","项目支出08","(财拨)项目支出08-1","(经济)项目支出09","(财拨经济)项目支出09-1","(经费经济)项目支出09-2","政府采购11","新增资产配置12","预算科目汇总表15","预算科目汇总表15-1","财政预算支出16","(财拨)财政预算支出16-1","财政预算支出17","(财拨)财政预算支出17-1","财政预算支出18","(财拨)财政预算支出18-1","财政预内支出19","(财拨)财政预内支出19-1"],"not_rendered":{"external_links":1,"defined_names":24},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支01","index":0,"n_rows":40,"n_cols":10,"rows_kept":40,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,5],[3,6,5,6],[3,7,3,9],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["预算01表"]
[" 2017年 收  支  预  算  总  表"]
["单位名称：市儿童活动中心",{"$nulls":8},"单位：万元"]
["收 入 项 目","预 算 数","经 济 分 类 支 出 项 目","预  算  数",null,null,"功 能 分 类 支 出 项 目","预  算  数"]
[{"$nulls":3},"合  计","财政拨款 ","专户管理的事业收入",null,"合计","财政拨款","专户管理的事业收入"]
[]
["本年收入合计",{"v":60,"d":"60.00"},"本年支出合计",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},"本年支出合计",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
["1、财政拨款",{"v":60,"d":"60.00"},"(一)基本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【201】一般公共服务支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
["  (1)经费拨款（补助）",{"v":60,"d":"60.00"},"1、工资福利支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【202】外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  (2)纳入预算管理的行政事业性收费安排的拨款",{"v":0,"d":"0.00"}," (1)基本工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【203】国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  (3)纳入预算管理的罚没收入安排的拨款",{"v":0,"d":"0.00"}," (2)津贴补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【204】公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  (4)纳入预算管理的政府性基金收入安排的拨款",{"v":0,"d":"0.00"}," (3)奖金工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【205】教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  (5)纳入预算管理的专项收入安排的拨款",{"v":0,"d":"0.00"}," (4)第十三个月工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【206】科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  (6)纳入预算管理的国有资产有偿使用收入安排的拨款",{"v":0,"d":"0.00"}," (5)社会保障缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【207】文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null," 其中：基本养老保险",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【208】社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2、专户管理的事业收入",{"v":0,"d":"0.00"},"       医疗保险",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【209】社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（1）单位往来收入",{"v":0,"d":"0.00"}," (6)绩效工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【210】医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（2）事业单位经营收入",{"v":0,"d":"0.00"}," (7)伙食补助费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【211】节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（3）上年结余结转",{"v":0,"d":"0.00"}," (8)雇员、聘用人员工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【212】城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"2、商品和服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【213】农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3、捐赠收入",{"v":0,"d":"0.00"}," (1)日常公用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【214】交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  其中：公务接待费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【215】资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4、公共预算上年结转安排的拨款",{"v":0,"d":"0.00"},"       公务用车运行维护费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【216】商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"       因公出国（境）费用",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【217】金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null," (2)职工福利费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【219】援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  其中：工会经费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【220】国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"        福利费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【221】住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"3、对个人和家庭补助支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【222】粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null," (1)离休费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【223】国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  其中：公用部分",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【227】预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null," (2)退休人员经费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【229】其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null," (3)住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【230】转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null," (4)助学金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【231】债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null," (5)抚恤和生活补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【232】债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(二)上缴上级支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"【233】债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(三)预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(四)不可预见费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(五)项目支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
[]
[null,null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"收入02","index":1,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[0,0,0,15],[1,0,1,15],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,9],[3,10,3,13],[3,14,5,14],[3,15,5,15],[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],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
["预算02表"]
["2017年  部  门  收  入  预  算  总  表"]
["单位名称：市儿童活动中心",{"$nulls":14},"单位：万元"]
["单位代码","单 位 名 称","本年收入合计","财    政    拨    款",{"$nulls":6},"专  户  管  理  的  事  业  收  入",{"$nulls":3},"捐赠收入","公共预算上年结转资金"]
[{"$nulls":3},"财政拨款小计","经费拨款\n（补助）","纳入预算管理的行政事业性收费安排的拨款","纳入预算管理的罚没收入安排的拨款","纳入预算管理的政府性基金收入安排的拨款","纳入预算管理的专项收入安排的拨款","纳入预算管理的国有资产有偿使用收入安排的拨款","专户管理的事业收入小计","单位往来收入","事业单位经营收入","上年结余、结转"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"合计",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"行政政法科",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"},{"v":0,"d":"0.00"}]
["050202","市儿童活动中心",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"支出分类03","index":2,"n_rows":41,"n_cols":17,"rows_kept":41,"merged":[[0,2,0,16],[1,2,1,16],[2,0,2,4],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,12],[3,13,3,16],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[null,null,"预算03表"]
[null,null,"2017年支出预算收入来源分类汇总表"]
["单位名称：市儿童活动中心",{"$nulls":15},"单位：万元"]
["   科目编码",null,"单位代码","单 位 名 称（科目）","本年支出合计","财    政    拨    款",{"$nulls":7},"专   户   管   理   的   事   业   收   入"]
["类","款",{"$nulls":3},"小 计","经费拨款（补助）","纳入预算管理的行政事业收费安排的拨款","纳入预算管理的罚没收入安排的拨款","纳入预算管理的政府性基金安排的拨款","纳入预算管理的专项收入安排的拨款","纳入预算管理的国有资产有偿使用收入安排的拨款","公共预算上年结转安排的拨款","小 计","单位往来收入","事业单位经营收入","上年结余、结转"]
[]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":3},"合计",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]
[{"$nulls":3},"行政政法科",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"050202"," 儿童活动中心",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"050202","   事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","20129","050202","公益二类经费包干补助",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","20129","050202","取消门票补助",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":26}
[{"$nulls":10},25]
[{"$nulls":10},25]

{"sheet":"支出汇总总表04","index":3,"n_rows":12,"n_cols":13,"rows_kept":12,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,3],[3,0,3,1],[3,2,6,2],[3,3,6,3],[3,4,3,12],[4,0,6,0],[4,1,6,1],[4,4,6,4],[4,5,4,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8]],"flags":["formulas_cached_only"]}
["预算04表"]
["2017年 支 出 预 算 总 表"]
["单位名称：市儿童活动中心"]
["科目代码",null,"单位代码","单 位 名 称（科目）","本    年    支    出    合    计"]
["类","款",null,null,"本年支出合计","基  本  支  出",{"$nulls":3},"上缴上级支出","预备费","不可预见费","项目支出"]
[{"$nulls":5},"合  计","工资福利\n支出","商品和\n服务支出","对个人和家庭\n补助支出"]
[]
["**","**","**","**","1",2,3,4,5,6,7,8,9]
[{"$nulls":3},"合计",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"行政政法科",{"v":60,"d":"60.00"},{"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"}]
[null,null,"050202","  儿童活动中心",{"v":60,"d":"60.00"},{"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":60,"d":"60.00"}]
["201","20129","  050202","    事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"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":60,"d":"60.00"}]

{"sheet":"(财拨)汇总表04-1","index":4,"n_rows":14,"n_cols":13,"rows_kept":14,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,3],[3,0,3,1],[3,2,6,2],[3,3,6,3],[3,4,3,12],[4,0,6,0],[4,1,6,1],[4,4,6,4],[4,5,4,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8]],"flags":["formulas_cached_only"]}
["预算04表附1"]
["2017年 支 出 预 算 总 表（财政拨款）"]
["单位名称：市儿童活动中心"]
["科目代码",null,"单位代码","单 位 名 称（科目）","本    年    支    出    合    计"]
["类","款",null,null,"本年支出合计","基  本  支  出",{"$nulls":3},"上缴上级支出","预备费","不可预见费","项目支出"]
[{"$nulls":5},"合  计","工资福利\n支出","商品和\n服务支出","对个人和家庭\n补助支出"]
[]
["**","**","**","**","1","2","3","4","5","6","7","8","9"]
[{"$nulls":4},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[{"$nulls":3},"行政政法科",{"v":60,"d":"60.00"},{"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":20,"d":"20.00"}]
[null,null,"050202"," 儿童活动中心",{"v":60,"d":"60.00"},{"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":20,"d":"20.00"}]
[{"$nulls":3},"   事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"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":20,"d":"20.00"}]
["201","20129","050202","公益二类经费包干补助",{"v":40,"d":"40.00"},{"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":20,"d":"20.00"}]
["202","20129","050202","取消门票补助款",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"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":20,"d":"20.00"}]

{"sheet":"(经费)汇总表04-2","index":5,"n_rows":14,"n_cols":13,"rows_kept":14,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,3],[3,0,3,1],[3,2,6,2],[3,3,6,3],[3,4,3,12],[4,0,6,0],[4,1,6,1],[4,4,6,4],[4,5,4,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8]],"flags":["formulas_cached_only"]}
["预算04表附2"]
["2017年 支 出 预 算 总 表（经费拨款（补助））"]
["单位名称：市儿童活动中心"]
["科目代码",null,"单位代码","单 位 名 称（科目）","本    年    支    出    合    计"]
["类","款",null,null,"本年支出合计","基  本  支  出",{"$nulls":3},"上缴上级支出","预备费","不可预见费","项目支出"]
[{"$nulls":5},"合  计","工资福利\n支出","商品和\n服务支出","对个人和家庭\n补助支出"]
[]
["**","**","**","**","1","2","3","4","5","6","7","8","9"]
[{"$nulls":4},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[{"$nulls":3},"行政政法科",{"v":60,"d":"60.00"},{"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":20,"d":"20.00"}]
[null,null,"050202"," 儿童活动中心",{"v":60,"d":"60.00"},{"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":20,"d":"20.00"}]
[{"$nulls":3},"   事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"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":20,"d":"20.00"}]
["201","20129","050202","公益二类经费包干补助",{"v":40,"d":"40.00"},{"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":20,"d":"20.00"}]
["202","20129","050202","取消门票补助款",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"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":20,"d":"20.00"}]

{"sheet":"项目支出08","index":6,"n_rows":13,"n_cols":17,"rows_kept":13,"merged":[[0,0,0,16],[1,0,1,16],[2,0,2,3],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,12],[3,13,3,16],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
["预算08表"]
["项 目 支 出 预 算 总 表"]
["单位名称：儿童活动中心",{"$nulls":15},"单位：万元"]
["科目编码",null,"单位代码","单 位 名 称（科目）","合 计","财    政    拨    款",{"$nulls":7},"专   户   管   理   的   事   业   收   入"]
["类","款",{"$nulls":3},"小 计","经费拨款（补助）","纳入预算管理的行政事业性\n收费安排的拨款","纳入预算管理的罚没\n收入安排的拨款","纳入预算管理的政府性基金安排的拨款","纳入预算管理的专项收入安排的拨款","纳入预算管理的国有资产有偿使用收入安排的拨款","公共预算上年结转安排的拨款","合 计","单位往来收入","事业单位经营收入","上年结余、结转"]
[]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":3},"合计",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]
[{"$nulls":3},"行政政法科",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"    行政运行（群众团体事务）",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]
["201","20129","  050202","     公益二类经费包干补助",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"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"}]
["201","20129","  050202","取消门票补助",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"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"}]

{"sheet":"(财拨)项目支出08-1","index":7,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,3],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,12],[3,13,5,13],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
["预算08表附1"]
["项 目 支 出 预 算 总 表"]
["单位名称：儿童活动中心",{"$nulls":12},"单位：万元"]
["科目编码",null,"单位代码","单 位 名 称（科目）","合 计","财    政    拨    款",{"$nulls":7},"依据"]
["类","款",{"$nulls":3},"小 计","经费拨款（补助）","纳入预算管理的行政事业性\n收费安排的拨款","纳入预算管理的罚没\n收入安排的拨款","纳入预算管理的政府性基金安排的拨款","纳入预算管理的专项收入安排的拨款","纳入预算管理的国有资产有偿使用收入安排的拨款","公共预算上年结转安排的拨款"]
[]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"合计",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"},""]
[{"$nulls":3},"行政政法科",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[null,null,"050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
[{"$nulls":3},"    事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"},""]
["201","20129","  050202","   公益二类经费包干补助",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"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"}]
["201","20129","  050202","取消门票补助款",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"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"}]

{"sheet":"(经济)项目支出09","index":8,"n_rows":13,"n_cols":32,"rows_kept":13,"merged":[[1,0,1,31],[2,0,2,3],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[3,10,3,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,3,31],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31]],"flags":["formulas_cached_only"]}
[{"$nulls":31},"预算09表"]
["项 目 支 出 明 细 表"]
["单位名称：儿童活动中心",{"$nulls":30},"单位：万元"]
["科目编码",null,"单位代码","单 位 名 称","合计","工资福利支出",{"$nulls":4},"商品和服务支出",{"$nulls":14},"对企事业单位补助支出","债务支出","基本建设支出","其他资本性支出"]
["类","款",{"$nulls":3},"小  计","基本工资","津贴\n（绩效工资）","社会保\n障缴费","其他工资\n福利支出","小计","办公费","印刷费","水电费","邮电费","物业管理费\n（租赁）","差旅费","因公出国(境)费用","维修（护）费","会议费","培训费","公务接待费","劳务费","公务用车\n运行维护费","其他商品和服务支出",{"$nulls":3},"小计","大型修缮","设备购置费","其他资本性支出"]
[]
["**","**","**","**","1",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[{"$nulls":3},"合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":23,"d":"23.00"},{"v":9,"d":"9.00"},{"v":2,"d":"2.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"行政政法科",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":23,"d":"23.00"},{"v":9,"d":"9.00"},{"v":2,"d":"2.00"},{"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":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":2,"d":"2.00"},{"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":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[null,null,"050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":23,"d":"23.00"},{"v":9,"d":"9.00"},{"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":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":2,"d":"2.00"},{"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":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"    事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":23,"d":"23.00"},{"v":4,"d":"4.00"},{"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":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":2,"d":"2.00"},{"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":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["201","20129","  050202","   公益二类经费包干补助",{"v":40,"d":"40.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"v":4,"d":"4.00"},{"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":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":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":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","20129","  050202","取消门票补助款",{"v":20,"d":"20.00"},{"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":15,"d":"15.00"},{"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":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":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":5,"d":"5.00"},{"v":0,"d":"0.00"}]

{"sheet":"(财拨经济)项目支出09-1","index":9,"n_rows":13,"n_cols":32,"rows_kept":13,"merged":[[1,0,1,31],[2,0,2,3],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[3,10,3,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,3,31],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31]],"flags":["formulas_cached_only"]}
[{"$nulls":31},"预算09表附1"]
["项 目 支 出 明 细 表（财政拨款）"]
["单位名称：市妇联机关",{"$nulls":30},"单位：万元"]
["科目编码",null,"单位代码","单 位 名 称","合计","工资福利支出",{"$nulls":4},"商品和服务支出",{"$nulls":14},"对企事业单位补助支出","债务支出","基本建设支出","其他资本性支出"]
["类","款",{"$nulls":3},"小  计","基本工资","津贴\n（绩效工资）","社会保\n障缴费","其他工资\n福利支出","小计","办公费","印刷费","水电费","邮电费","物业管理费\n（租赁）","差旅费","因公出国(境)费用","维修（护）费","会议费","培训费","公务接待费","劳务费","公务用车\n运行维护费","其他商品和服务支出",{"$nulls":3},"小计","大型修缮","设备购置费","其他资本性支出"]
[]
["**","**","**","**","1",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[{"$nulls":3},"合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":23,"d":"23.00"},{"v":9,"d":"9.00"},{"v":2,"d":"2.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"行政政法科",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":23,"d":"23.00"},{"v":9,"d":"9.00"},{"v":2,"d":"2.00"},{"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":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":2,"d":"2.00"},{"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":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[null,null,"050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":23,"d":"23.00"},{"v":9,"d":"9.00"},{"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":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":2,"d":"2.00"},{"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":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"    事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":23,"d":"23.00"},{"v":4,"d":"4.00"},{"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":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":2,"d":"2.00"},{"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":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["201","20129","  050202","   公益二类经费包干补助",{"v":40,"d":"40.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"v":4,"d":"4.00"},{"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":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":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":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","20129","  050202","取消门票补助款",{"v":20,"d":"20.00"},{"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":15,"d":"15.00"},{"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":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":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":5,"d":"5.00"},{"v":0,"d":"0.00"}]

{"sheet":"(经费经济)项目支出09-2","index":10,"n_rows":12,"n_cols":32,"rows_kept":12,"merged":[[1,0,1,31],[2,0,2,3],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[3,10,3,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,3,31],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31]],"flags":["formulas_cached_only"]}
[{"$nulls":31},"预算09表附2"]
["2017年 项 目 支 出 明 细 表（经费拨款（补助））"]
["单位名称：市妇联机关",{"$nulls":30},"单位：万元"]
["科目编码",null,"单位代码","单 位 名 称","合计","工资福利支出",{"$nulls":4},"商品和服务支出",{"$nulls":14},"对企事业单位补助支出","债务支出","基本建设支出","其他资本性支出"]
["类","款",{"$nulls":3},"小  计","基本工资","津贴\n（绩效工资）","社会保\n障缴费","其他工资\n福利支出","小计","办公费","印刷费","水电费","邮电费","物业管理费\n（租赁）","差旅费","因公出国(境)费用","维修（护）费","会议费","培训费","公务接待费","劳务费","公务用车\n运行维护费","其他商品和服务支出",{"$nulls":3},"小计","大型修缮","设备购置费","其他资本性支出"]
[]
["**","**","**","**","1",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[{"$nulls":3},"合计",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"行政政法科",{"v":20,"d":"20.00"},{"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":15,"d":"15.00"},{"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":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":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":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[null,null,"050202","儿童活动中心",{"v":20,"d":"20.00"},{"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":15,"d":"15.00"},{"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":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":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":5,"d":"5.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"    事业运行（群众团体事务）",{"v":20,"d":"20.00"},{"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":15,"d":"15.00"},{"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":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":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":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["201","20129","050202","取消门票补助款",{"v":20,"d":"20.00"},{"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":15,"d":"15.00"},{"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":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":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":5,"d":"5.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府采购11","index":11,"n_rows":16,"n_cols":24,"rows_kept":16,"merged":[[1,0,1,23],[2,0,2,2],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,22],[3,23,7,23],[4,10,7,10],[4,11,4,18],[4,19,4,22],[5,11,7,11],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,17,7,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,21,7,21],[5,22,7,22]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算11表"]
["2017年政府采购预算表"]
["单位名称：儿童活动中心",{"$nulls":22},"单位：万元"]
["功能科目代码","功能科目名称","单位代码","采购项目","经济分类","采购目录","采购方式","规格要求","数量 ","计量单位","资     金     来     源",{"$nulls":12},"需求时间"]
[{"$nulls":10},"总  计","财  政  拨  款",{"$nulls":7},"专  户  管  理  的  事  业  收  入  "]
[{"$nulls":11},"小  计","经费拨款\n（补助）","纳入预算管理的行政事业性收费安排的拨款","纳入预算管理的罚没收入安排的拨款","纳入预算管理的政府性基金安排的拨款","纳入预算管理的专项收入安排的拨款","纳入预算管理的国有资产有偿使用收入安排的拨款","公共预算上年结转安排的拨款","小计","单位往来收入","事业单位经营收入","上年结余、结转"]
[]
[]
["**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[{"$nulls":3},"合计",{"$nulls":4},"6",null,{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"行政政法科",{"$nulls":4},"6",null,{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"050202","儿童活动中心",{"$nulls":4},"6",null,{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20129","群众团体事务","  050202","取消门票补助","设备购置费","其他电气设备","询价",null,"1","台",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"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"},"0000-00-00"]
["20129","群众团体事务","  050202","取消门票补助","设备购置费","办公家具","询价",null,"2","套",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"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"},"0000-00-00"]
["20129","群众团体事务","  050202","取消门票补助","设备购置费","打印机","询价",null,1,"台",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"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"},"0000-00-00"]
["20129","群众团体事务","  050202","取消门票补助","设备购置费","计算机","询价",null,2,"套",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"0000-00-00"]

{"sheet":"新增资产配置12","index":12,"n_rows":16,"n_cols":20,"rows_kept":16,"merged":[[1,0,1,19],[2,0,2,3],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,3,19],[4,7,7,7],[4,8,4,15],[4,16,4,19],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,17,7,17],[5,18,7,18],[5,19,7,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算12表"]
["2017年新增资产配置预算表"]
["单位名称：儿童活动中心",{"$nulls":18},"单位：万元"]
["科目编码","科目名称","单位编码","项目名称","资产名称","规格型号","资产申报配置数量","资     金     来     源"]
[{"$nulls":7},"总  计","财  政  拨  款",{"$nulls":7},"专  户  管  理  的  事  业  收  入  "]
[{"$nulls":8},"小  计","经费拨款\n（补助）","纳入预算管理的行政事业性收费安排的拨款","纳入预算管理的罚没收入安排的拨款","纳入预算管理的政府性基金安排的拨款","纳入预算管理的专项收入安排的拨款","纳入预算管理的国有资产有偿使用收入安排的拨款","公共预算上年结转安排的拨款","小计","单位往来收入","事业单位经营收入","上年结余、结转"]
[]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$nulls":3},"合计",null,null,"6",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"行政政法科",null,null,"6",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"050202","儿童活动中心",null,null,"6",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20129","群众团体事务","  050202","取消门票补助",null,null,"1",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"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"}]
["20129","群众团体事务","  050202","取消门票补助",null,null,"2",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"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"}]
["20129","群众团体事务","  050202","取消门票补助",null,null,1,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"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"}]
["20129","群众团体事务","  050202","取消门票补助",null,null,2,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"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":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":"预算科目汇总表15","index":13,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,10],[3,11,3,14],[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],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
["预算15表"]
["2017年 预 算 科 目 汇 总 表"]
["单位名称：儿童活动中心",{"$nulls":13},"单位：万元"]
["类","预 算 科 目","总  计","财    政    拨    款",{"$nulls":7},"专  户  管  理  的  事  业  收  入"]
[{"$nulls":3},"合 计","经费拨款\n（补助）","纳入预算管理的行政事业性收费安排的拨款","纳入预算管理的罚没\n收入安排的拨款","纳入预算管理的政府性基金收入安排的拨款","纳入预算管理的专项收入安排的拨款","纳入预算管理的国有资产有偿使用收入安排的拨款","公共预算上年结转安排的拨款","合 计","单位往来收入","事业单位经营收入","上年结余、结转"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]
[null,"行政政法科",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]
["050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]
["  201","    一般公共服务支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]

{"sheet":"预算科目汇总表15-1","index":14,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,10],[3,11,3,14],[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],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
["预算15附1"]
["2017年预 算 科 目 汇 总 表（附表）"]
["单位名称：儿童活动中心",{"$nulls":13},"单位：万元"]
["类","预 算 科 目","总  计","财    政    拨    款",{"$nulls":7},"专  户  管  理  的  事  业  收  入"]
[{"$nulls":3},"合 计","经费拨款\n（补助）","纳入预算管理的行政事业性收费安排的拨款","纳入预算管理的罚没\n收入安排的拨款","纳入预算管理的政府性基金收入安排的拨款","纳入预算管理的专项收入安排的拨款","纳入预算管理的国有资产有偿使用收入安排的拨款","公共预算上年结转安排的拨款","合 计","单位往来收入","事业单位经营收入","上年结余、结转"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]
[null,"行政政法科",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]
["050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]
["  201","    一般公共服务支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"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"}]

{"sheet":"财政预算支出16","index":15,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["预算16表"]
["2017年财政预算支出表（按功能款级分类）"]
["单位名称：儿童活动中心",{"$nulls":8},"单位：万元"]
["编码","项  目","合  计","工资福利支出","商品和服务支出","对个人和家庭补助支出","上缴上级支出","预备费","不可预见费","项目支出"]
[]
["**","**",1,2,3,4,5,6,7,8]
[null,"合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["201","一般公共服务支出",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  20129"," 事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[null,"    行政政法科",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]

{"sheet":"(财拨)财政预算支出16-1","index":16,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["预算16表附1"]
["2017年财政预算支出表_财政拨款（按功能款级分类）"]
["单位名称：儿童活动中心",{"$nulls":8},"单位：万元"]
["编码","项  目","合  计","工资福利支出","商品和服务支出","对个人和家庭补助支出","上缴上级支出","预备费","不可预见费","项目支出"]
[]
["**","**",1,2,3,4,5,6,7,8]
[null,"合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["201","一般公共服务支出",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  20129"," 事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[null,"    行政政法科",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]

{"sheet":"财政预算支出17","index":17,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["预算17表"]
["2017年财政预算支出表（按功能项级分类）"]
["单位名称：儿童活动中心",{"$nulls":8},"单位：万元"]
["编码","项  目","合  计","工资福利支出","商品和服务支出","对个人和家庭补助支出","上缴上级支出","预备费","不可预见费","项目支出"]
[]
["**","**",1,2,3,4,5,6,7,8]
[null,"合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["201","一般公共服务支出",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  20129"," 事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[null,"    行政政法科",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]

{"sheet":"(财拨)财政预算支出17-1","index":18,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["预算17表附1"]
["2017年财政预算支出表_财政拨款（按功能项级分类）"]
["单位名称：儿童活动中心",{"$nulls":8},"单位：万元"]
["编码","项  目","合  计","工资福利支出","商品和服务支出","对个人和家庭补助支出","上缴上级支出","预备费","不可预见费","项目支出"]
[]
["**","**",1,2,3,4,5,6,7,8]
[null,"合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["201","一般公共服务支出",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  20129"," 事业运行（群众团体事务）",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[null,"    行政政法科",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    050202","儿童活动中心",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]

{"sheet":"财政预算支出18","index":19,"n_rows":12,"n_cols":21,"rows_kept":12,"merged":[[0,0,0,20],[1,0,1,20],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,11],[3,12,5,12],[3,13,3,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[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],[4,10,5,10],[4,11,5,11],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
["预算18表"]
["2017年财政预算支出表（按功能款级明细分类）"]
["单位名称：儿童活动中心",{"$nulls":19},"单位：万元"]
["编码","项  目","合  计","工资福利支出",{"$nulls":8},"商品和服\n务支出","对个人和家庭补助支出",{"$nulls":3},"上缴上级支出","预备费","不可预见费","项目支出"]
[{"$nulls":3},"小计","基本工资","津贴补贴","奖金","第十三个月工资","绩效工资","社会保障缴费","伙食补助费","雇员、聘用人员工资",null,"小计","离休费","退休费","其他对个人和家庭补助支出"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,"合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]
["201","一般公共服务支出",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]
["  20129","  群众团体事务",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]
[null,"    行政政法科",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]
["    050202","      儿童活动中心",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]

{"sheet":"(财拨)财政预算支出18-1","index":20,"n_rows":12,"n_cols":21,"rows_kept":12,"merged":[[0,0,0,20],[1,0,1,20],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,11],[3,12,5,12],[3,13,3,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[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],[4,10,5,10],[4,11,5,11],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
["预算18表附1"]
["2017年财政预算支出表_财政拨款（按功能款级明细分类）"]
["单位名称：儿童活动中心",{"$nulls":19},"单位：万元"]
["编码","项  目","合  计","工资福利支出",{"$nulls":8},"商品和服\n务支出","对个人和家庭补助支出",{"$nulls":3},"上缴上级支出","预备费","不可预见费","项目支出"]
[{"$nulls":3},"小计","基本工资","津贴补贴","奖金","第十三个月工资","绩效工资","社会保障缴费","伙食补助费","雇员、聘用人员工资",null,"小计","离休费","退休费","其他对个人和家庭补助支出"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,"合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]
["201","一般公共服务支出",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]
["  20129","  群众团体事务",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]
[null,"    行政政法科",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]
["    050202","      儿童活动中心",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"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":20,"d":"20.00"}]

{"sheet":"财政预内支出19","index":21,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[1,0,1,8],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算19表"]
["2017年财政预算支出表-总计（按功能类级分类）"]
["单位名称：儿童活动中心",{"$nulls":7},"单位：万元"]
["项  目","合  计","工资福利支出","商品和服务支出","对个人和家庭补助支出","上缴上级支出","预备费","不可预见费","项目支出"]
[]
["**",1,2,3,4,5,6,7,8]
["合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["【201】一般公共服务支出",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]

{"sheet":"(财拨)财政预内支出19-1","index":22,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[1,0,1,8],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算19表附1"]
["2017年财政预算支出表-财政拨款（按功能类级分类）"]
["单位名称：儿童活动中心",{"$nulls":7},"单位：万元"]
["项  目","合  计","工资福利支出","商品和服务支出","对个人和家庭补助支出","上缴上级支出","预备费","不可预见费","项目支出"]
[]
["**",1,2,3,4,5,6,7,8]
["合计",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["【201】一般公共服务支出",{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]