{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收支01","收入02","支出03","财拨收支04","财拨支出05","财政基本支出","财拨三公经费","政府性基金"],"not_rendered":{"external_links":1,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支01","index":0,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"01表"]
["2018 年 部 门 收 支 总 体 情 况 表"]
["单位名称：儿童活动中心",{"$nulls":4},"单位：万元"]
["收 入 项 目","预 算 数","经 济 分 类 支 出 项 目","预  算  数","功 能 分 类 支 出 项 目","预  算  数"]
[]
[]
["本年收入合计",{"v":262.2,"d":"262.20"},"一、本年支出合计",{"v":262.2,"d":"262.20"},"一、本年支出合计",{"v":262.2,"d":"262.20"}]
["1、财政拨款",{"v":262.2,"d":"262.20"},"1、基本支出",{"v":202.2,"d":"202.20"},"【201】一般公共服务支出",{"v":262.2,"d":"262.20"}]
["  (1)经费拨款（补助）",{"v":62.2,"d":"62.20"},"  (1)工资福利支出",164.39,"【202】外交支出",{"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"},"  (2)商品和服务支出",35.61,"【203】国防支出",{"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"},"  (3)对个人和家庭补助支出",{"v":2.2,"d":"2.20"},"【204】公共安全支出",{"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"},"2、项目支出",{"v":60,"d":"60.00"},"【205】教育支出",{"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"},null,null,"【206】科学技术支出",{"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":200,"d":"200.00"},null,null,"【207】文化体育与传媒支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【208】社会保障和就业支出",{"v":0,"d":"0.00"}]
["2、专户管理的事业收入",{"v":0,"d":"0.00"},null,null,"【209】社会保险基金支出",{"v":0,"d":"0.00"}]
["（1）单位往来收入",{"v":0,"d":"0.00"},null,null,"【210】医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
["（2）事业单位经营收入",{"v":0,"d":"0.00"},null,null,"【211】节能环保支出",{"v":0,"d":"0.00"}]
["（3）上年结余结转",{"v":0,"d":"0.00"},null,null,"【212】城乡社区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【213】农林水支出",{"v":0,"d":"0.00"}]
["3、捐赠收入",{"v":0,"d":"0.00"},null,null,"【214】交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【215】资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【216】商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【217】金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【219】援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【220】国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【221】住房保障支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【222】粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【223】国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【227】预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【229】其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【230】转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【231】债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【232】债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【233】债务发行费用支出",{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[null,null,"二、结转下年",{"v":0,"d":"0.00"},"二、结转下年",{"v":0,"d":"0.00"}]

{"sheet":"收入02","index":1,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[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"]}
[{"$nulls":15},"02表"]
["2018 年 部 门 收 入 预 算 情 况 表"]
["单位名称：儿童活动中心",{"$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":262.2,"d":"262.20"},{"v":262.2,"d":"262.20"},{"v":62.2,"d":"62.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":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":262.2,"d":"262.20"},{"v":262.2,"d":"262.20"},{"v":62.2,"d":"62.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":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":262.2,"d":"262.20"},{"v":262.2,"d":"262.20"},{"v":62.2,"d":"62.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":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03","index":2,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[2,0,2,1],[3,0,6,0],[3,1,6,1],[3,2,3,10],[4,2,6,2],[4,3,4,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"03表"]
["2018 年 部 门 支 出 预 算 情 况 表"]
["单位名称：儿童活动中心",{"$nulls":9},"单位：万元"]
["科目代码","科目名称","本    年    支    出    合    计"]
[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":3},"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]
[null,"合计",{"v":262.2,"d":"262.20"},{"v":202.2,"d":"202.20"},164.39,35.61,{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["201","一般公共服务支出",{"v":262.2,"d":"262.20"},{"v":202.2,"d":"202.20"},164.39,35.61,{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["  20129","  群众团体事务",{"v":262.2,"d":"262.20"},{"v":202.2,"d":"202.20"},164.39,35.61,{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["    2012950","    事业运行（群众团体事务）",{"v":262.2,"d":"262.20"},{"v":202.2,"d":"202.20"},164.39,35.61,{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]

{"sheet":"财拨收支04","index":3,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"04表"]
["2018年财政拨款收支预算总表"]
["单位名称：儿童活动中心",{"$nulls":4},"单位：万元"]
["收 入 项 目","预 算 数","经 济 分 类 支 出 项 目","预算数","功 能 分 类 支 出 项 目","预算数"]
[]
[]
["本年收入合计",{"v":262.2,"d":"262.20"},"一、本年支出合计",{"v":262.2,"d":"262.20"},"一、本年支出合计",{"v":262.2,"d":"262.20"}]
["1、财政拨款",{"v":262.2,"d":"262.20"},"1、基本支出",{"v":202.2,"d":"202.20"},"【201】一般公共服务支出",{"v":262.2,"d":"262.20"}]
["  (1)经费拨款（补助）",{"v":62.2,"d":"62.20"},"  (1)工资福利支出",164.39,"【202】外交支出",{"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"},"  (2)商品和服务支出",35.61,"【203】国防支出",{"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"},"  (3)对个人和家庭补助支出",{"v":2.2,"d":"2.20"},"【204】公共安全支出",{"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"},"2、项目支出",{"v":60,"d":"60.00"},"【205】教育支出",{"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"},null,null,"【206】科学技术支出",{"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":200,"d":"200.00"},null,null,"【207】文化体育与传媒支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【208】社会保障和就业支出",{"v":0,"d":"0.00"}]
["2、捐赠收入",{"v":0,"d":"0.00"},null,null,"【209】社会保险基金支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【210】医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【211】节能环保支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【212】城乡社区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【213】农林水支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【214】交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【215】资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【216】商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【217】金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【219】援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【220】国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【221】住房保障支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【222】粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【223】国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【227】预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【229】其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【230】转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【231】债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【232】债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"【233】债务发行费用支出",{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[null,null,"二、结转下年",{"v":0,"d":"0.00"},"二、结转下年",{"v":0,"d":"0.00"}]

{"sheet":"财拨支出05","index":4,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[2,0,2,1],[3,0,6,0],[3,1,6,1],[3,2,3,10],[4,2,6,2],[4,3,4,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"05表"]
["2018年一般公共预算支出情况表（财政拨款）"]
["单位名称：儿童活动中心",{"$nulls":9},"单位：万元"]
["科目代码","科目名称","本    年    支    出    合    计"]
[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":3},"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"]
[null,"合计",{"v":262.2,"d":"262.20"},{"v":202.2,"d":"202.20"},164.39,35.61,{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["201","一般公共服务支出",{"v":262.2,"d":"262.20"},{"v":202.2,"d":"202.20"},164.39,35.61,{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["  20129","  群众团体事务",{"v":262.2,"d":"262.20"},{"v":202.2,"d":"202.20"},164.39,35.61,{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["    2012950","    事业运行（群众团体事务）",{"v":262.2,"d":"262.20"},{"v":202.2,"d":"202.20"},164.39,35.61,{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]

{"sheet":"财政基本支出","index":5,"n_rows":28,"n_cols":10,"rows_kept":28,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,3,9],[4,2,5,2],[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"]}
[{"$nulls":9},"06表"]
["2018年一般公共预算基本支出预算表（财政拨款）"]
["单位名称：儿童活动中心",{"$nulls":8},"单位：万元"]
["经济科目","本年支出合计","财    政    拨    款"]
[null,null,"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"]
[]
["**",1,2,3,4,5,6,7,8,9]
["合计",{"v":202.2,"d":"202.20"},{"v":202.2,"d":"202.20"},{"v":2.2,"d":"2.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["工资福利支出",164.39,164.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},164.39,{"v":0,"d":"0.00"}]
["  基本工资",59.25,59.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59.25,{"v":0,"d":"0.00"}]
["  国家规定津补贴",44.55,44.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44.55,{"v":0,"d":"0.00"}]
["  职工基本医疗保险缴费",{"v":19.7,"d":"19.70"},{"v":19.7,"d":"19.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19.7,"d":"19.70"},{"v":0,"d":"0.00"}]
["  其他社会保障缴费",27.93,27.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.93,{"v":0,"d":"0.00"}]
["  住房公积金",12.96,12.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12.96,{"v":0,"d":"0.00"}]
["商品和服务支出",35.61,35.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},35.61,{"v":0,"d":"0.00"}]
["  办公费",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"},{"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":3.5,"d":"3.50"},{"v":0,"d":"0.00"}]
["  印刷费",1.54,1.54,{"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"},1.54,{"v":0,"d":"0.00"}]
["  水电费",{"v":5,"d":"5.00"},{"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"}]
["  邮电费",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"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":1.2,"d":"1.20"},{"v":0,"d":"0.00"}]
["  差旅费",{"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":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["  维修(护)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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["  培训费",{"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":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["  公务接待费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"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":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["  劳务费",{"v":7.2,"d":"7.20"},{"v":7.2,"d":"7.20"},{"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":7.2,"d":"7.20"},{"v":0,"d":"0.00"}]
["  工会经费",2.07,2.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.07,{"v":0,"d":"0.00"}]
["  福利费",{"v":2.6,"d":"2.60"},{"v":2.6,"d":"2.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.6,"d":"2.60"},{"v":0,"d":"0.00"}]
["对个人和家庭的补助",{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"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,"d":"0.00"}]
["  医疗费补助",{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"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,"d":"0.00"}]

{"sheet":"财拨三公经费","index":6,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[3,1,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"07表"]
["2018年部门“三公”经费支出预算表（财政拨款）"]
[{"$nulls":3},"单位：万元"]
["项目","财政拨款安排“三公”经费支出"]
[null,"合计","商品和服务支出","项目支出"]
["“三公”经费合计",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["1、因公出国境费用",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2、公务用车购置和运行费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  公务用车购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  公务用车运行费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3、公务接待费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":7,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[2,0,2,1],[3,0,6,0],[3,1,6,1],[3,2,3,10],[4,2,6,2],[4,3,4,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"08表"]
["2018 年 政 府 性 基 金 预 算 支 出 情 况 表"]
["单位名称：儿童活动中心",{"$nulls":9},"单位：万元"]
["科目代码","科目名称","本    年    支    出    合    计"]
[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":3},"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"]