{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["部门预算总表","部门收入总表","部门支出总表","财政拨款收支总表","支出表（按科目）","基本支出（经济科目）","三公表","政府基金"],"not_rendered":{"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算总表","index":0,"n_rows":36,"n_cols":6,"rows_kept":36,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["部门预算收支总表"]
["填报单位：奉新县工业园区管委会",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出项目类别","预算数","按支出功能科目","预算数"]
["一、财政拨款",655.55,"一、基本支出",{"v":354.4,"d":"354.40"},"一般公共服务支出",571.73]
["    经费拨款（补助）",655.55,"    工资福利支出",304.78,"外交支出",{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"    商品和服务支出",49.57,"国防支出",{"v":0,"d":"0.00"}]
["    纳入预算的政府性基金收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",0.05,"公共安全支出",{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"},"教育支出",{"v":0,"d":"0.00"}]
["二、事业收入",{"v":0,"d":"0.00"},"二、项目支出",301.15,"科学技术支出",{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},"    工资福利支出",194.75,"文化体育与传媒支出",{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"},"    商品和服务支出",89.52,"社会保障与就业支出",44.37]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",13.57]
[null,null,"    其他资本性支出",{"v":0,"d":"0.00"},"节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    其他相关支出",16.88,"城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"农林水支出",{"v":0,"d":"0.00"}]
[null,null,"四、对附属单位补助支出",{"v":0,"d":"0.00"},"交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"},"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",25.88]
[{"$nulls":4},"粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",655.55,"本年支出合计",655.55,"本年支出合计",{"v":655.5500000000001,"d":"655.55"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"六、结转下年",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
[]
[]
["收入总计",655.55,"支出总计",655.55,"支出总计",{"v":655.5500000000001,"d":"655.55"}]

{"sheet":"部门收入总表","index":1,"n_rows":14,"n_cols":19,"rows_kept":14,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算02表"]
["收入预算总表"]
["填报单位：奉新县工业园区管委会",{"$nulls":17},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转（结余）"]
[null,"类","款","项",null,null,"小计","经费拨款（补助）","专项收入","纳入预算的政府性基金收入","预算内投资收入",{"$nulls":6},"财政拨款结转(结余)","其他资金结转(结余)"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",655.55,655.55,655.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"行政单位",655.55,655.55,655.55,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["407",{"$nulls":3},"  奉新县工业园区管委会",655.55,655.55,655.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  407001",{"$nulls":3},"    奉新县工业园区管委会",655.55,655.55,655.55,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    407001","201","99","99","      其他一般公共服务支出",571.73,571.73,571.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    407001","208","05","05","      机关事业单位基本养老保险缴费支出",44.37,44.37,44.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    407001","210","11","02","      事业单位医疗",13.57,13.57,13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    407001","221","02","01","      住房公积金",25.88,25.88,25.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"部门支出总表","index":2,"n_rows":13,"n_cols":21,"rows_kept":13,"merged":[[3,0,4,0],[3,4,4,4],[3,5,4,5],[3,18,4,18],[3,19,4,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算03表"]
["支出预算总表"]
["填报单位：奉新县工业园区管委会",{"$nulls":19},"单位：万元"]
["单位编码","科目",null,null,"单位编码(科目)","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":6},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",655.55,{"v":354.4,"d":"354.40"},304.78,49.57,0.05,{"v":0,"d":"0.00"},301.15,194.75,89.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["407",{"$nulls":3},"奉新县工业园区管委会",655.55,{"v":354.4,"d":"354.40"},304.78,49.57,0.05,{"v":0,"d":"0.00"},301.15,194.75,89.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  407001",{"$nulls":3},"  奉新县工业园区管委会",655.55,{"v":354.4,"d":"354.40"},304.78,49.57,0.05,{"v":0,"d":"0.00"},301.15,194.75,89.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    407001","201","99","99","    其他一般公共服务支出",571.73,270.58,220.96,49.57,0.05,{"v":0,"d":"0.00"},301.15,194.75,89.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    407001","208","05","05","    机关事业单位基本养老保险缴费支出",44.37,44.37,44.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    407001","210","11","02","    事业单位医疗",13.57,13.57,13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    407001","221","02","01","    住房公积金",25.88,25.88,25.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"财政拨款收支总表","index":3,"n_rows":29,"n_cols":6,"rows_kept":29,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算04表"]
["财政拨款收支预算总表"]
["填报单位：奉新县工业园区管委会",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出项目类别","预算数","按支出功能科目","预算数"]
["一、财政拨款",655.55,"一、基本支出",{"v":354.4,"d":"354.40"},"一般公共服务支出",571.73]
["    经费拨款（补助）",655.55,"    工资福利支出",304.78,"外交支出",{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"    商品和服务支出",49.57,"国防支出",{"v":0,"d":"0.00"}]
["    纳入预算的政府性基金收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",0.05,"公共安全支出",{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"},"教育支出",{"v":0,"d":"0.00"}]
[null,null,"二、项目支出",301.15,"科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"    工资福利支出",194.75,"文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"    商品和服务支出",89.52,"社会保障与就业支出",44.37]
[null,null,"    对个人和家庭的补助",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"    基本建设支出",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",13.57]
[null,null,"    其他资本性支出",{"v":0,"d":"0.00"},"节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    其他相关支出",16.88,"城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"农林水支出",{"v":0,"d":"0.00"}]
[null,null,"四、对附属单位补助支出",{"v":0,"d":"0.00"},"交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"},"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",25.88]
[{"$nulls":4},"粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",655.55,"本年支出合计",655.55,"本年支出合计",655.55]

{"sheet":"支出表（按科目）","index":4,"n_rows":19,"n_cols":20,"rows_kept":19,"merged":[[3,3,4,3],[3,4,4,4],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算05表"]
["支出预算总表（按科目）"]
["填报单位：奉新县工业园区管委会",{"$nulls":18},"单位：万元"]
["科目",null,null,"科目名称","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":6},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":3},"合计",655.55,{"v":354.4,"d":"354.40"},304.78,49.57,0.05,{"v":0,"d":"0.00"},301.15,194.75,89.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",571.73,270.58,220.96,49.57,0.05,{"v":0,"d":"0.00"},301.15,194.75,89.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"99",null,"  其他一般公共服务支出",571.73,270.58,220.96,49.57,0.05,{"v":0,"d":"0.00"},301.15,194.75,89.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  99","99","    其他一般公共服务支出",571.73,270.58,220.96,49.57,0.05,{"v":0,"d":"0.00"},301.15,194.75,89.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",44.37,44.37,44.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"05",null,"  行政事业单位离退休",44.37,44.37,44.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","    机关事业单位基本养老保险缴费支出",44.37,44.37,44.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"医疗卫生与计划生育支出",13.57,13.57,13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"11",null,"  行政事业单位医疗",13.57,13.57,13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  11","02","    事业单位医疗",13.57,13.57,13.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",25.88,25.88,25.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"02",null,"  住房改革支出",25.88,25.88,25.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",25.88,25.88,25.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"基本支出（经济科目）","index":5,"n_rows":61,"n_cols":7,"rows_kept":61,"merged":[[3,0,3,1],[3,2,4,2],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算06表"]
["一般公共预算基本支出预算表"]
["填报单位：奉新县工业园区管委会",{"$nulls":5},"单位：万元"]
["支出经济分类科目",null,"合计","人员经费",null,null,"公用经费"]
["科目编码","科目名称",null,"小计","工资福利支出","对个人和家庭的补助"]
["**","**",1,2,3,4,5]
[null,"合计",638.67,499.58,499.53,0.05,139.09]
["301",null,499.53,499.53,499.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01",null,125.18,125.18,125.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010101","职务(机关工人岗位)工资",53.55,53.55,53.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010102","级别(技术等级)工资",67.77,67.77,67.77,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010107","见习工资",3.86,3.86,3.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  03",null,{"v":89.1,"d":"89.10"},{"v":89.1,"d":"89.10"},{"v":89.1,"d":"89.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010304","津贴补贴",{"v":89.1,"d":"89.10"},{"v":89.1,"d":"89.10"},{"v":89.1,"d":"89.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  04",null,10.34,10.34,10.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010401","一次性奖金",10.34,10.34,10.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05",null,14.81,14.81,14.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010504","工伤保险",0.61,0.61,0.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010506","事业单位失业保险",0.63,0.63,0.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301050701","在职人员医保经费",12.86,12.86,12.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301050702","退休人员医保经费",0.48,0.48,0.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013010508","大病医疗保险",0.23,0.23,0.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08",null,44.37,44.37,44.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    30130108","机关事业单位基本养老保险",44.37,44.37,44.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  13",null,25.88,25.88,25.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013011301","在职人员住房公积金",25.71,25.71,25.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013011303","退休人员住房公积金",0.17,0.17,0.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  99",null,189.85,189.85,189.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013019902","降温费烤火费",{"v":3.7,"d":"3.70"},{"v":3.7,"d":"3.70"},{"v":3.7,"d":"3.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013019903","临时工工资",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013019999","其他工资福利支出",183.65,183.65,183.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302",null,139.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},139.09]
["  01",null,{"v":21.6,"d":"21.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21.6,"d":"21.60"}]
["    30130201","办公费",{"v":21.6,"d":"21.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21.6,"d":"21.60"}]
["  02",null,{"v":6.8,"d":"6.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.8,"d":"6.80"}]
["    30130202","印刷费",{"v":6.8,"d":"6.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.8,"d":"6.80"}]
["  05",null,{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["    30130205","水费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["  06",null,{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]
["    30130206","电费",{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]
["  07",null,{"v":9.7,"d":"9.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.7,"d":"9.70"}]
["    3013020701","邮电费",{"v":9.7,"d":"9.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.7,"d":"9.70"}]
["  10",null,{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"}]
["    30130210","交通费",{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"}]
["  11",null,{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]
["    30130211","差旅费",{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]
["  13",null,{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"}]
["    30130213","维修(护)费",{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.6,"d":"3.60"}]
["  16",null,{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"}]
["    30130216","培训费",{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"}]
["  17",null,{"v":35.8,"d":"35.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35.8,"d":"35.80"}]
["    30130217","公务接待费",{"v":35.8,"d":"35.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35.8,"d":"35.80"}]
["  30",null,3.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.22]
["    3013023004","工会经费(定额)",3.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.22]
["  34",null,1.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.57]
["    30130234","公务用车运行维护费",1.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.57]
["  99",null,{"v":16.4,"d":"16.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16.4,"d":"16.40"}]
["    3013029999","其他商品和服务支出",{"v":16.4,"d":"16.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16.4,"d":"16.40"}]
["303",null,0.05,0.05,{"v":0,"d":"0.00"},0.05,{"v":0,"d":"0.00"}]
["  01",null,0.05,0.05,{"v":0,"d":"0.00"},0.05,{"v":0,"d":"0.00"}]
["    301303010203","烤火费(退休)",0.05,0.05,{"v":0,"d":"0.00"},0.05,{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":6,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[5,0,7,0],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[6,1,7,1],[6,2,7,2],[6,3,7,3]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算07表"]
["“三公经费”支出预算表"]
[]
[]
["填报单位：奉新县工业园区管委会",{"$nulls":8},"单位：万元"]
["单位编码","科目编码",null,null,"功能科目","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置费"]
[null,"类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5]
[{"$nulls":4},"合计",37.37,{"v":0,"d":"0.00"},{"v":35.8,"d":"35.80"},1.57,{"v":0,"d":"0.00"}]
[{"$nulls":4},"行政单位",37.37,{"v":0,"d":"0.00"},{"v":35.8,"d":"35.80"},1.57,{"v":0,"d":"0.00"}]
["407",{"$nulls":3},"  奉新县工业园区管委会",37.37,{"v":0,"d":"0.00"},{"v":35.8,"d":"35.80"},1.57,{"v":0,"d":"0.00"}]
["  407001",{"$nulls":3},"    奉新县工业园区管委会",37.37,{"v":0,"d":"0.00"},{"v":35.8,"d":"35.80"},1.57,{"v":0,"d":"0.00"}]
["    407001","201","99","99","      其他一般公共服务支出",37.37,{"v":0,"d":"0.00"},{"v":35.8,"d":"35.80"},1.57,{"v":0,"d":"0.00"}]

{"sheet":"政府基金","index":7,"n_rows":17,"n_cols":20,"rows_kept":17,"merged":[[3,3,5,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算08表"]
["政府性基金支出预算表"]
["",{"$nulls":18},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","收    入",null,null,"支                出"]
["类","款","项",null,"合计","上年结转","本年收入","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":8},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","基本建设支出","其他资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]